[APEX] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
03-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 54.64%
YoY- 50.52%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 37,941 169,328 74,530 86,933 118,611 63,903 47,318 -3.61%
PBT -18,187 34,245 16,013 -36,663 -86,818 -23,574 -25,556 -5.50%
Tax -1,334 -2,672 -3,060 618 13,813 -5,842 -969 5.46%
NP -19,521 31,573 12,953 -36,045 -73,005 -29,416 -26,525 -4.97%
-
NP to SH -19,280 36,728 10,003 -36,103 -72,961 -28,857 -26,525 -5.17%
-
Tax Rate - 7.80% 19.11% - - - - -
Total Cost 57,462 137,755 61,577 122,978 191,616 93,319 73,843 -4.09%
-
Net Worth 235,396 277,694 259,944 229,313 266,945 212,499 281,937 -2.95%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 2,120 4,272 2,096 2,123 2,135 - - -
Div Payout % 0.00% 11.63% 20.96% 0.00% 0.00% - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 235,396 277,694 259,944 229,313 266,945 212,499 281,937 -2.95%
NOSH 212,068 213,610 209,632 212,327 213,556 212,499 213,589 -0.11%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -51.45% 18.65% 17.38% -41.46% -61.55% -46.03% -56.06% -
ROE -8.19% 13.23% 3.85% -15.74% -27.33% -13.58% -9.41% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 17.89 79.27 35.55 40.94 55.54 30.07 22.15 -3.49%
EPS -9.09 17.19 4.77 -17.00 -34.16 -13.58 -12.42 -5.06%
DPS 1.00 2.00 1.00 1.00 1.00 0.00 0.00 -
NAPS 1.11 1.30 1.24 1.08 1.25 1.00 1.32 -2.84%
Adjusted Per Share Value based on latest NOSH - 212,327
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 17.77 79.29 34.90 40.71 55.54 29.92 22.16 -3.60%
EPS -9.03 17.20 4.68 -16.91 -34.16 -13.51 -12.42 -5.16%
DPS 0.99 2.00 0.98 0.99 1.00 0.00 0.00 -
NAPS 1.1022 1.3003 1.2172 1.0738 1.25 0.995 1.3202 -2.96%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.50 0.78 0.62 0.44 0.59 0.77 0.62 -
P/RPS 2.79 0.98 1.74 1.07 1.06 2.56 2.80 -0.05%
P/EPS -5.50 4.54 12.99 -2.59 -1.73 -5.67 -4.99 1.63%
EY -18.18 22.04 7.70 -38.64 -57.91 -17.64 -20.03 -1.60%
DY 2.00 2.56 1.61 2.27 1.69 0.00 0.00 -
P/NAPS 0.45 0.60 0.50 0.41 0.47 0.77 0.47 -0.72%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 23/02/09 20/02/08 13/02/07 03/03/06 23/02/05 19/02/04 26/02/03 -
Price 0.55 0.79 0.85 0.46 0.55 0.87 0.65 -
P/RPS 3.07 1.00 2.39 1.12 0.99 2.89 2.93 0.78%
P/EPS -6.05 4.59 17.81 -2.71 -1.61 -6.41 -5.23 2.45%
EY -16.53 21.76 5.61 -36.96 -62.12 -15.61 -19.11 -2.38%
DY 1.82 2.53 1.18 2.17 1.82 0.00 0.00 -
P/NAPS 0.50 0.61 0.69 0.43 0.44 0.87 0.49 0.33%

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