[APEX] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 28.05%
YoY- 114.89%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 171,744 67,253 95,854 131,970 56,128 58,164 34,484 30.66%
PBT 27,546 14,089 -2,993 12,032 -36,704 3,958 1,325 65.78%
Tax -7,082 -1,565 -449 -7,242 -3,876 2,700 -1,325 32.21%
NP 20,464 12,524 -3,442 4,789 -40,580 6,658 0 -
-
NP to SH 15,437 9,490 -4,004 6,041 -40,580 -6,658 -1,216 -
-
Tax Rate 25.71% 11.11% - 60.19% - -68.22% 100.00% -
Total Cost 151,280 54,729 99,297 127,181 96,708 51,505 34,484 27.93%
-
Net Worth 269,156 253,317 261,963 331,733 256,294 298,970 309,655 -2.30%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 269,156 253,317 261,963 331,733 256,294 298,970 309,655 -2.30%
NOSH 213,616 209,352 212,978 269,702 213,578 213,504 212,093 0.11%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 11.92% 18.62% -3.59% 3.63% -72.30% 11.45% 0.00% -
ROE 5.74% 3.75% -1.53% 1.82% -15.83% -2.23% -0.39% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 80.40 32.12 45.01 48.93 26.28 27.24 16.26 30.50%
EPS 7.23 4.53 -1.88 2.24 -19.00 -3.12 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.21 1.23 1.23 1.20 1.4003 1.46 -2.42%
Adjusted Per Share Value based on latest NOSH - 211,896
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 80.42 31.49 44.88 61.79 26.28 27.24 16.15 30.66%
EPS 7.23 4.44 -1.87 2.83 -19.00 -3.12 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2603 1.1861 1.2266 1.5533 1.2001 1.3999 1.45 -2.30%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.74 0.52 0.45 0.57 0.79 0.86 0.98 -
P/RPS 0.92 1.62 1.00 1.16 3.01 3.16 6.03 -26.89%
P/EPS 10.24 11.47 -23.94 25.45 -4.16 -27.58 -170.93 -
EY 9.77 8.72 -4.18 3.93 -24.05 -3.63 -0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.43 0.37 0.46 0.66 0.61 0.67 -2.09%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 22/11/06 23/11/05 24/11/04 19/11/03 02/12/02 23/11/01 -
Price 0.73 0.59 0.44 0.57 0.81 0.75 1.08 -
P/RPS 0.91 1.84 0.98 1.16 3.08 2.75 6.64 -28.18%
P/EPS 10.10 13.01 -23.40 25.45 -4.26 -24.05 -188.37 -
EY 9.90 7.68 -4.27 3.93 -23.46 -4.16 -0.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.49 0.36 0.46 0.67 0.54 0.74 -3.97%

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