[APEX] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -1667.37%
YoY- -152.84%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 169,328 74,530 86,933 118,611 63,903 47,318 38,865 27.78%
PBT 34,245 16,013 -36,663 -86,818 -23,574 -25,556 -4,780 -
Tax -2,672 -3,060 618 13,813 -5,842 -969 456 -
NP 31,573 12,953 -36,045 -73,005 -29,416 -26,525 -4,324 -
-
NP to SH 36,728 10,003 -36,103 -72,961 -28,857 -26,525 -8,376 -
-
Tax Rate 7.80% 19.11% - - - - - -
Total Cost 137,755 61,577 122,978 191,616 93,319 73,843 43,189 21.31%
-
Net Worth 277,694 259,944 229,313 266,945 212,499 281,937 305,831 -1.59%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 4,272 2,096 2,123 2,135 - - - -
Div Payout % 11.63% 20.96% 0.00% 0.00% - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 277,694 259,944 229,313 266,945 212,499 281,937 305,831 -1.59%
NOSH 213,610 209,632 212,327 213,556 212,499 213,589 213,868 -0.02%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 18.65% 17.38% -41.46% -61.55% -46.03% -56.06% -11.13% -
ROE 13.23% 3.85% -15.74% -27.33% -13.58% -9.41% -2.74% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 79.27 35.55 40.94 55.54 30.07 22.15 18.17 27.81%
EPS 17.19 4.77 -17.00 -34.16 -13.58 -12.42 -3.92 -
DPS 2.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 1.30 1.24 1.08 1.25 1.00 1.32 1.43 -1.57%
Adjusted Per Share Value based on latest NOSH - 213,556
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 79.29 34.90 40.71 55.54 29.92 22.16 18.20 27.78%
EPS 17.20 4.68 -16.91 -34.16 -13.51 -12.42 -3.92 -
DPS 2.00 0.98 0.99 1.00 0.00 0.00 0.00 -
NAPS 1.3003 1.2172 1.0738 1.25 0.995 1.3202 1.432 -1.59%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.78 0.62 0.44 0.59 0.77 0.62 1.05 -
P/RPS 0.98 1.74 1.07 1.06 2.56 2.80 5.78 -25.59%
P/EPS 4.54 12.99 -2.59 -1.73 -5.67 -4.99 -26.81 -
EY 22.04 7.70 -38.64 -57.91 -17.64 -20.03 -3.73 -
DY 2.56 1.61 2.27 1.69 0.00 0.00 0.00 -
P/NAPS 0.60 0.50 0.41 0.47 0.77 0.47 0.73 -3.21%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 20/02/08 13/02/07 03/03/06 23/02/05 19/02/04 26/02/03 26/02/02 -
Price 0.79 0.85 0.46 0.55 0.87 0.65 1.06 -
P/RPS 1.00 2.39 1.12 0.99 2.89 2.93 5.83 -25.45%
P/EPS 4.59 17.81 -2.71 -1.61 -6.41 -5.23 -27.07 -
EY 21.76 5.61 -36.96 -62.12 -15.61 -19.11 -3.69 -
DY 2.53 1.18 2.17 1.82 0.00 0.00 0.00 -
P/NAPS 0.61 0.69 0.43 0.44 0.87 0.49 0.74 -3.16%

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