[APOLLO] QoQ Cumulative Quarter Result on 31-Oct-2004 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
29-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- 150.56%
YoY- -20.33%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 35,074 124,443 92,704 61,232 28,568 119,473 88,361 -46.01%
PBT 8,001 17,228 11,213 8,161 3,387 19,931 16,096 -37.27%
Tax -1,618 -3,061 -1,673 -1,183 -602 -3,731 -3,137 -35.71%
NP 6,383 14,167 9,540 6,978 2,785 16,200 12,959 -37.65%
-
NP to SH 6,383 14,167 9,540 6,978 2,785 16,200 12,959 -37.65%
-
Tax Rate 20.22% 17.77% 14.92% 14.50% 17.77% 18.72% 19.49% -
Total Cost 28,691 110,276 83,164 54,254 25,783 103,273 75,402 -47.52%
-
Net Worth 152,776 147,189 146,338 154,444 150,454 147,200 148,788 1.78%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - 18,398 - 6,401 - 8,000 15,998 -
Div Payout % - 129.87% - 91.74% - 49.38% 123.46% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 152,776 147,189 146,338 154,444 150,454 147,200 148,788 1.78%
NOSH 79,987 79,994 79,966 80,022 80,028 80,000 79,993 -0.00%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 18.20% 11.38% 10.29% 11.40% 9.75% 13.56% 14.67% -
ROE 4.18% 9.62% 6.52% 4.52% 1.85% 11.01% 8.71% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 43.85 155.56 115.93 76.52 35.70 149.34 110.46 -46.01%
EPS 7.98 17.71 11.93 8.72 3.48 20.25 16.20 -37.65%
DPS 0.00 23.00 0.00 8.00 0.00 10.00 20.00 -
NAPS 1.91 1.84 1.83 1.93 1.88 1.84 1.86 1.78%
Adjusted Per Share Value based on latest NOSH - 80,019
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 43.84 155.55 115.88 76.54 35.71 149.34 110.45 -46.02%
EPS 7.98 17.71 11.93 8.72 3.48 20.25 16.20 -37.65%
DPS 0.00 23.00 0.00 8.00 0.00 10.00 20.00 -
NAPS 1.9097 1.8399 1.8292 1.9306 1.8807 1.84 1.8599 1.77%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 2.27 2.25 2.41 2.44 2.16 2.19 2.40 -
P/RPS 5.18 1.45 2.08 3.19 6.05 1.47 2.17 78.70%
P/EPS 28.45 12.70 20.20 27.98 62.07 10.81 14.81 54.59%
EY 3.52 7.87 4.95 3.57 1.61 9.25 6.75 -35.23%
DY 0.00 10.22 0.00 3.28 0.00 4.57 8.33 -
P/NAPS 1.19 1.22 1.32 1.26 1.15 1.19 1.29 -5.24%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 30/09/05 19/07/05 30/03/05 29/12/04 28/09/04 29/06/04 30/03/04 -
Price 2.35 2.24 2.33 2.33 2.35 2.24 2.29 -
P/RPS 5.36 1.44 2.01 3.05 6.58 1.50 2.07 88.67%
P/EPS 29.45 12.65 19.53 26.72 67.53 11.06 14.14 63.16%
EY 3.40 7.91 5.12 3.74 1.48 9.04 7.07 -38.64%
DY 0.00 10.27 0.00 3.43 0.00 4.46 8.73 -
P/NAPS 1.23 1.22 1.27 1.21 1.25 1.22 1.23 0.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment