[AHEALTH] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 212.13%
YoY- 75.93%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 58,084 190,184 146,538 101,536 52,873 188,823 144,645 -45.60%
PBT 6,252 19,672 15,845 12,260 4,306 13,785 11,394 -33.00%
Tax -1,500 -3,887 -3,180 -2,350 -1,131 -3,957 -3,492 -43.09%
NP 4,752 15,785 12,665 9,910 3,175 9,828 7,902 -28.77%
-
NP to SH 4,752 15,785 12,665 9,910 3,175 9,828 7,902 -28.77%
-
Tax Rate 23.99% 19.76% 20.07% 19.17% 26.27% 28.71% 30.65% -
Total Cost 53,332 174,399 133,873 91,626 49,698 178,995 136,743 -46.64%
-
Net Worth 107,630 102,561 99,134 99,032 94,173 90,627 88,989 13.53%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 3,373 3,371 3,368 - 3,188 3,178 -
Div Payout % - 21.37% 26.62% 33.99% - 32.45% 40.22% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 107,630 102,561 99,134 99,032 94,173 90,627 88,989 13.53%
NOSH 67,692 67,474 67,438 67,369 67,266 67,131 66,909 0.77%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 8.18% 8.30% 8.64% 9.76% 6.00% 5.20% 5.46% -
ROE 4.42% 15.39% 12.78% 10.01% 3.37% 10.84% 8.88% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 85.81 281.86 217.29 150.72 78.60 281.27 216.18 -46.01%
EPS 7.02 23.39 18.78 14.71 4.72 14.64 11.81 -29.32%
DPS 0.00 5.00 5.00 5.00 0.00 4.75 4.75 -
NAPS 1.59 1.52 1.47 1.47 1.40 1.35 1.33 12.65%
Adjusted Per Share Value based on latest NOSH - 67,360
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 8.07 26.41 20.35 14.10 7.34 26.22 20.09 -45.58%
EPS 0.66 2.19 1.76 1.38 0.44 1.36 1.10 -28.88%
DPS 0.00 0.47 0.47 0.47 0.00 0.44 0.44 -
NAPS 0.1495 0.1424 0.1377 0.1375 0.1308 0.1259 0.1236 13.53%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.76 1.72 1.78 1.87 1.99 1.96 2.00 -
P/RPS 2.05 0.61 0.82 1.24 2.53 0.70 0.93 69.45%
P/EPS 25.07 7.35 9.48 12.71 42.16 13.39 16.93 29.94%
EY 3.99 13.60 10.55 7.87 2.37 7.47 5.91 -23.05%
DY 0.00 2.91 2.81 2.67 0.00 2.42 2.38 -
P/NAPS 1.11 1.13 1.21 1.27 1.42 1.45 1.50 -18.20%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 22/02/06 16/11/05 24/08/05 24/05/05 23/02/05 17/11/04 -
Price 1.69 1.71 1.78 1.82 1.88 1.91 1.98 -
P/RPS 1.97 0.61 0.82 1.21 2.39 0.68 0.92 66.20%
P/EPS 24.07 7.31 9.48 12.37 39.83 13.05 16.77 27.26%
EY 4.15 13.68 10.55 8.08 2.51 7.66 5.96 -21.45%
DY 0.00 2.92 2.81 2.75 0.00 2.49 2.40 -
P/NAPS 1.06 1.13 1.21 1.24 1.34 1.41 1.49 -20.32%

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