[APEX] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
07-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -1.49%
YoY- 50.05%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 74,530 65,482 66,932 71,230 86,933 92,244 101,713 -18.67%
PBT 16,013 -23,851 -25,667 -38,724 -36,663 -98,087 -95,780 -
Tax -3,060 509 1,012 2,432 618 18,181 17,042 -
NP 12,953 -23,342 -24,655 -36,292 -36,045 -79,906 -78,738 -
-
NP to SH 10,003 -25,982 -28,043 -36,642 -36,103 -79,599 -77,478 -
-
Tax Rate 19.11% - - - - - - -
Total Cost 61,577 88,824 91,587 107,522 122,978 172,150 180,451 -51.07%
-
Net Worth 259,944 253,451 258,628 238,613 229,313 260,057 351,310 -18.14%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 2,096 2,123 2,123 2,123 2,123 2,135 2,135 -1.21%
Div Payout % 20.96% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 259,944 253,451 258,628 238,613 229,313 260,057 351,310 -18.14%
NOSH 209,632 209,464 210,266 209,310 212,327 211,428 283,314 -18.14%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 17.38% -35.65% -36.84% -50.95% -41.46% -86.62% -77.41% -
ROE 3.85% -10.25% -10.84% -15.36% -15.74% -30.61% -22.05% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 35.55 31.26 31.83 34.03 40.94 43.63 35.90 -0.64%
EPS 4.77 -12.40 -13.34 -17.51 -17.00 -37.65 -27.35 -
DPS 1.00 1.00 1.00 1.01 1.00 1.01 0.75 21.07%
NAPS 1.24 1.21 1.23 1.14 1.08 1.23 1.24 0.00%
Adjusted Per Share Value based on latest NOSH - 209,310
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 34.90 30.66 31.34 33.35 40.71 43.19 47.63 -18.67%
EPS 4.68 -12.17 -13.13 -17.16 -16.91 -37.27 -36.28 -
DPS 0.98 0.99 0.99 0.99 0.99 1.00 1.00 -1.33%
NAPS 1.2172 1.1868 1.211 1.1173 1.0738 1.2177 1.645 -18.14%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.62 0.52 0.52 0.45 0.44 0.45 0.39 -
P/RPS 1.74 1.66 1.63 1.32 1.07 1.03 1.09 36.47%
P/EPS 12.99 -4.19 -3.90 -2.57 -2.59 -1.20 -1.43 -
EY 7.70 -23.85 -25.65 -38.90 -38.64 -83.66 -70.12 -
DY 1.61 1.92 1.92 2.25 2.27 2.24 1.93 -11.35%
P/NAPS 0.50 0.43 0.42 0.39 0.41 0.37 0.31 37.41%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 22/11/06 25/08/06 07/06/06 03/03/06 23/11/05 08/08/05 -
Price 0.85 0.59 0.50 0.50 0.46 0.44 0.50 -
P/RPS 2.39 1.89 1.57 1.47 1.12 1.01 1.39 43.38%
P/EPS 17.81 -4.76 -3.75 -2.86 -2.71 -1.17 -1.83 -
EY 5.61 -21.02 -26.67 -35.01 -36.96 -85.56 -54.69 -
DY 1.18 1.69 2.00 2.03 2.17 2.30 1.51 -15.12%
P/NAPS 0.69 0.49 0.41 0.44 0.43 0.36 0.40 43.69%

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