[APEX] QoQ Quarter Result on 2012-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 11,504 11,688 11,293 12,891 11,130 12,532 13,172 -8.59% QoQ % -1.57% 3.50% -12.40% 15.82% -11.19% -4.86% - Horiz. % 87.34% 88.73% 85.73% 97.87% 84.50% 95.14% 100.00%
PBT 1,225 19,253 4,068 5,234 4,223 6,359 5,680 -63.87% QoQ % -93.64% 373.28% -22.28% 23.94% -33.59% 11.95% - Horiz. % 21.57% 338.96% 71.62% 92.15% 74.35% 111.95% 100.00%
Tax -1,106 -869 -440 -1,278 -1,091 -934 -1,269 -8.72% QoQ % -27.27% -97.50% 65.57% -17.14% -16.81% 26.40% - Horiz. % 87.16% 68.48% 34.67% 100.71% 85.97% 73.60% 100.00%
NP 119 18,384 3,628 3,956 3,132 5,425 4,411 -90.91% QoQ % -99.35% 406.73% -8.29% 26.31% -42.27% 22.99% - Horiz. % 2.70% 416.78% 82.25% 89.68% 71.00% 122.99% 100.00%
NP to SH 119 18,384 3,628 3,956 3,132 5,425 4,411 -90.91% QoQ % -99.35% 406.73% -8.29% 26.31% -42.27% 22.99% - Horiz. % 2.70% 416.78% 82.25% 89.68% 71.00% 122.99% 100.00%
Tax Rate 90.29 % 4.51 % 10.82 % 24.42 % 25.83 % 14.69 % 22.34 % 152.66% QoQ % 1,902.00% -58.32% -55.69% -5.46% 75.83% -34.24% - Horiz. % 404.16% 20.19% 48.43% 109.31% 115.62% 65.76% 100.00%
Total Cost 11,385 -6,696 7,665 8,935 7,998 7,107 8,761 18.99% QoQ % 270.03% -187.36% -14.21% 11.72% 12.54% -18.88% - Horiz. % 129.95% -76.43% 87.49% 101.99% 91.29% 81.12% 100.00%
Net Worth 264,000 297,954 308,075 295,680 288,635 280,462 294,753 -7.05% QoQ % -11.40% -3.29% 4.19% 2.44% 2.91% -4.85% - Horiz. % 89.57% 101.09% 104.52% 100.31% 97.92% 95.15% 100.00%
Dividend 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 10,000 - 32,429 - 8,188 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 122.13% 0.00% 396.04% 0.00% 100.00% - -
Div Payout % 8,403.36 % - % 893.85 % - % 261.44 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 3,214.26% 0.00% 341.89% 0.00% 100.00% - -
Equity 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 264,000 297,954 308,075 295,680 288,635 280,462 294,753 -7.05% QoQ % -11.40% -3.29% 4.19% 2.44% 2.91% -4.85% - Horiz. % 89.57% 101.09% 104.52% 100.31% 97.92% 95.15% 100.00%
NOSH 200,000 202,690 202,681 203,917 204,705 204,716 206,121 -1.98% QoQ % -1.33% 0.00% -0.61% -0.39% -0.01% -0.68% - Horiz. % 97.03% 98.34% 98.33% 98.93% 99.31% 99.32% 100.00%
Ratio Analysis 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.03 % 157.29 % 32.13 % 30.69 % 28.14 % 43.29 % 33.49 % -90.08% QoQ % -99.35% 389.54% 4.69% 9.06% -35.00% 29.26% - Horiz. % 3.08% 469.66% 95.94% 91.64% 84.03% 129.26% 100.00%
ROE 0.05 % 6.17 % 1.18 % 1.34 % 1.09 % 1.93 % 1.50 % -89.54% QoQ % -99.19% 422.88% -11.94% 22.94% -43.52% 28.67% - Horiz. % 3.33% 411.33% 78.67% 89.33% 72.67% 128.67% 100.00%
Per Share 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.75 5.77 5.57 6.32 5.44 6.12 6.39 -6.76% QoQ % -0.35% 3.59% -11.87% 16.18% -11.11% -4.23% - Horiz. % 89.98% 90.30% 87.17% 98.90% 85.13% 95.77% 100.00%
EPS 0.06 9.07 1.79 1.94 1.53 2.65 2.14 -90.67% QoQ % -99.34% 406.70% -7.73% 26.80% -42.26% 23.83% - Horiz. % 2.80% 423.83% 83.64% 90.65% 71.50% 123.83% 100.00%
DPS 5.00 0.00 16.00 0.00 4.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 125.00% 0.00% 400.00% 0.00% 100.00% - -
NAPS 1.3200 1.4700 1.5200 1.4500 1.4100 1.3700 1.4300 -5.17% QoQ % -10.20% -3.29% 4.83% 2.84% 2.92% -4.20% - Horiz. % 92.31% 102.80% 106.29% 101.40% 98.60% 95.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 213,563 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.39 5.47 5.29 6.04 5.21 5.87 6.17 -8.58% QoQ % -1.46% 3.40% -12.42% 15.93% -11.24% -4.86% - Horiz. % 87.36% 88.65% 85.74% 97.89% 84.44% 95.14% 100.00%
EPS 0.06 8.61 1.70 1.85 1.47 2.54 2.07 -90.46% QoQ % -99.30% 406.47% -8.11% 25.85% -42.13% 22.71% - Horiz. % 2.90% 415.94% 82.13% 89.37% 71.01% 122.71% 100.00%
DPS 4.68 0.00 15.18 0.00 3.83 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 122.19% 0.00% 396.34% 0.00% 100.00% - -
NAPS 1.2362 1.3952 1.4426 1.3845 1.3515 1.3133 1.3802 -7.05% QoQ % -11.40% -3.29% 4.20% 2.44% 2.91% -4.85% - Horiz. % 89.57% 101.09% 104.52% 100.31% 97.92% 95.15% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.1000 1.1700 1.0300 0.8400 0.8400 0.7500 0.8600 -
P/RPS 19.12 20.29 18.49 13.29 15.45 12.25 13.46 26.23% QoQ % -5.77% 9.73% 39.13% -13.98% 26.12% -8.99% - Horiz. % 142.05% 150.74% 137.37% 98.74% 114.78% 91.01% 100.00%
P/EPS 1,848.74 12.90 57.54 43.30 54.90 28.30 40.19 1,169.01% QoQ % 14,231.32% -77.58% 32.89% -21.13% 93.99% -29.58% - Horiz. % 4,600.00% 32.10% 143.17% 107.74% 136.60% 70.42% 100.00%
EY 0.05 7.75 1.74 2.31 1.82 3.53 2.49 -92.52% QoQ % -99.35% 345.40% -24.68% 26.92% -48.44% 41.77% - Horiz. % 2.01% 311.24% 69.88% 92.77% 73.09% 141.77% 100.00%
DY 4.55 0.00 15.53 0.00 4.76 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 95.59% 0.00% 326.26% 0.00% 100.00% - -
P/NAPS 0.83 0.80 0.68 0.58 0.60 0.55 0.60 24.03% QoQ % 3.75% 17.65% 17.24% -3.33% 9.09% -8.33% - Horiz. % 138.33% 133.33% 113.33% 96.67% 100.00% 91.67% 100.00%
Price Multiplier on Announcement Date 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 20/11/12 28/08/12 22/05/12 23/02/12 22/11/11 25/08/11 -
Price 1.1000 1.1300 1.2400 0.8000 0.8000 0.8100 0.7700 -
P/RPS 19.12 19.60 22.25 12.65 14.71 13.23 12.05 35.85% QoQ % -2.45% -11.91% 75.89% -14.00% 11.19% 9.79% - Horiz. % 158.67% 162.66% 184.65% 104.98% 122.07% 109.79% 100.00%
P/EPS 1,848.74 12.46 69.27 41.24 52.29 30.57 35.98 1,265.71% QoQ % 14,737.40% -82.01% 67.97% -21.13% 71.05% -15.04% - Horiz. % 5,138.24% 34.63% 192.52% 114.62% 145.33% 84.96% 100.00%
EY 0.05 8.03 1.44 2.43 1.91 3.27 2.78 -93.05% QoQ % -99.38% 457.64% -40.74% 27.23% -41.59% 17.63% - Horiz. % 1.80% 288.85% 51.80% 87.41% 68.71% 117.63% 100.00%
DY 4.55 0.00 12.90 0.00 5.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 91.00% 0.00% 258.00% 0.00% 100.00% - -
P/NAPS 0.83 0.77 0.82 0.55 0.57 0.59 0.54 33.01% QoQ % 7.79% -6.10% 49.09% -3.51% -3.39% 9.26% - Horiz. % 153.70% 142.59% 151.85% 101.85% 105.56% 109.26% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
AEHB-Mar 2012.xls 
