[APEX] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 103.67%
YoY- -23.83%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 10,330 9,243 12,569 4,456 11,119 7,356 7,652 22.08%
PBT 4,292 4,279 6,386 897 -22,629 2,452 426 364.52%
Tax 1,297 -392 -1,344 -66 -12 -282 -349 -
NP 5,589 3,887 5,042 831 -22,641 2,170 77 1626.52%
-
NP to SH 5,589 3,887 5,042 831 -22,662 2,162 129 1125.12%
-
Tax Rate -30.22% 9.16% 21.05% 7.36% - 11.50% 81.92% -
Total Cost 4,741 5,356 7,527 3,625 33,760 5,186 7,575 -26.76%
-
Net Worth 273,146 266,174 258,455 242,907 235,396 264,950 273,050 0.02%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,303 - - - 2,120 - - -
Div Payout % 112.78% - - - 0.00% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 273,146 266,174 258,455 242,907 235,396 264,950 273,050 0.02%
NOSH 210,112 211,249 211,848 213,076 212,068 211,960 215,000 -1.51%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 54.10% 42.05% 40.11% 18.65% -203.62% 29.50% 1.01% -
ROE 2.05% 1.46% 1.95% 0.34% -9.63% 0.82% 0.05% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.92 4.38 5.93 2.09 5.24 3.47 3.56 23.99%
EPS 2.66 1.84 2.38 0.39 -10.69 1.02 0.06 1144.00%
DPS 3.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.30 1.26 1.22 1.14 1.11 1.25 1.27 1.56%
Adjusted Per Share Value based on latest NOSH - 213,076
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.84 4.33 5.89 2.09 5.21 3.44 3.58 22.19%
EPS 2.62 1.82 2.36 0.39 -10.61 1.01 0.06 1131.53%
DPS 2.95 0.00 0.00 0.00 0.99 0.00 0.00 -
NAPS 1.279 1.2464 1.2102 1.1374 1.1022 1.2406 1.2785 0.02%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.62 0.60 0.65 0.50 0.50 0.61 0.69 -
P/RPS 12.61 13.71 10.96 23.91 9.54 17.58 19.39 -24.87%
P/EPS 23.31 32.61 27.31 128.21 -4.68 59.80 1,150.00 -92.51%
EY 4.29 3.07 3.66 0.78 -21.37 1.67 0.09 1205.42%
DY 4.84 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.53 0.44 0.45 0.49 0.54 -7.53%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 17/11/09 20/08/09 21/05/09 23/02/09 25/11/08 20/08/08 -
Price 0.62 0.60 0.64 0.62 0.55 0.56 0.61 -
P/RPS 12.61 13.71 10.79 29.65 10.49 16.14 17.14 -18.45%
P/EPS 23.31 32.61 26.89 158.97 -5.15 54.90 1,016.67 -91.87%
EY 4.29 3.07 3.72 0.63 -19.43 1.82 0.10 1117.11%
DY 4.84 0.00 0.00 0.00 1.82 0.00 0.00 -
P/NAPS 0.48 0.48 0.52 0.54 0.50 0.45 0.48 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