[AHEALTH] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -34.91%
YoY- -3.85%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 52,873 44,203 47,890 45,946 50,809 38,589 42,781 15.15%
PBT 4,306 2,391 3,360 3,386 4,648 4,222 3,446 15.99%
Tax -1,131 -465 -1,091 -1,165 -1,236 -1,021 -1,103 1.68%
NP 3,175 1,926 2,269 2,221 3,412 3,201 2,343 22.43%
-
NP to SH 3,175 1,926 2,269 2,221 3,412 3,201 2,343 22.43%
-
Tax Rate 26.27% 19.45% 32.47% 34.41% 26.59% 24.18% 32.01% -
Total Cost 49,698 42,277 45,621 43,725 47,397 35,388 40,438 14.72%
-
Net Worth 94,173 90,595 89,019 86,705 86,790 83,160 79,635 11.81%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 3,334 - - - -
Div Payout % - - - 150.15% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 94,173 90,595 89,019 86,705 86,790 83,160 79,635 11.81%
NOSH 67,266 67,108 66,932 66,696 66,252 66,000 65,814 1.46%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 6.00% 4.36% 4.74% 4.83% 6.72% 8.30% 5.48% -
ROE 3.37% 2.13% 2.55% 2.56% 3.93% 3.85% 2.94% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 78.60 65.87 71.55 68.89 76.69 58.47 65.00 13.48%
EPS 4.72 2.87 3.39 3.33 5.15 4.85 3.56 20.66%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.40 1.35 1.33 1.30 1.31 1.26 1.21 10.20%
Adjusted Per Share Value based on latest NOSH - 66,696
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 7.34 6.14 6.65 6.38 7.06 5.36 5.94 15.13%
EPS 0.44 0.27 0.32 0.31 0.47 0.44 0.33 21.12%
DPS 0.00 0.00 0.00 0.46 0.00 0.00 0.00 -
NAPS 0.1308 0.1258 0.1236 0.1204 0.1205 0.1155 0.1106 11.82%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.99 1.96 2.00 2.10 2.14 2.24 1.89 -
P/RPS 2.53 2.98 2.80 3.05 2.79 3.83 2.91 -8.89%
P/EPS 42.16 68.29 59.00 63.06 41.55 46.19 53.09 -14.23%
EY 2.37 1.46 1.70 1.59 2.41 2.17 1.88 16.68%
DY 0.00 0.00 0.00 2.38 0.00 0.00 0.00 -
P/NAPS 1.42 1.45 1.50 1.62 1.63 1.78 1.56 -6.07%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 23/02/05 17/11/04 18/08/04 19/05/04 26/02/04 13/11/03 -
Price 1.88 1.91 1.98 1.98 2.00 2.18 2.17 -
P/RPS 2.39 2.90 2.77 2.87 2.61 3.73 3.34 -19.98%
P/EPS 39.83 66.55 58.41 59.46 38.83 44.95 60.96 -24.68%
EY 2.51 1.50 1.71 1.68 2.58 2.22 1.64 32.77%
DY 0.00 0.00 0.00 2.53 0.00 0.00 0.00 -
P/NAPS 1.34 1.41 1.49 1.52 1.53 1.73 1.79 -17.53%

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