[APEX] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -16.46%
YoY- 62.66%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 38,932 47,256 169,328 171,744 154,130 148,124 74,530 -35.16%
PBT 3,980 6,256 34,245 27,546 31,516 34,992 16,013 -60.50%
Tax -2,080 -2,764 -2,672 -7,082 -7,444 -8,176 -3,060 -22.70%
NP 1,900 3,492 31,573 20,464 24,072 26,816 12,953 -72.21%
-
NP to SH 2,440 4,364 36,728 15,437 18,480 20,068 10,003 -60.99%
-
Tax Rate 52.26% 44.18% 7.80% 25.71% 23.62% 23.37% 19.11% -
Total Cost 37,032 43,764 137,755 151,280 130,058 121,308 61,577 -28.77%
-
Net Worth 271,824 269,541 277,534 269,156 264,000 259,211 259,696 3.09%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 4,269 - - - 2,094 -
Div Payout % - - 11.63% - - - 20.94% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 271,824 269,541 277,534 269,156 264,000 259,211 259,696 3.09%
NOSH 214,035 213,921 213,488 213,616 209,523 209,041 209,432 1.46%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.88% 7.39% 18.65% 11.92% 15.62% 18.10% 17.38% -
ROE 0.90% 1.62% 13.23% 5.74% 7.00% 7.74% 3.85% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 18.19 22.09 79.31 80.40 73.56 70.86 35.59 -36.10%
EPS 1.14 2.04 17.20 7.23 8.82 9.60 4.77 -61.52%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.00 -
NAPS 1.27 1.26 1.30 1.26 1.26 1.24 1.24 1.60%
Adjusted Per Share Value based on latest NOSH - 214,495
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 18.23 22.13 79.29 80.42 72.17 69.36 34.90 -35.16%
EPS 1.14 2.04 17.20 7.23 8.65 9.40 4.68 -61.02%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.98 -
NAPS 1.2728 1.2621 1.2995 1.2603 1.2362 1.2137 1.216 3.09%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.69 0.79 0.78 0.74 0.87 0.87 0.62 -
P/RPS 3.79 3.58 0.98 0.92 1.18 1.23 1.74 68.11%
P/EPS 60.53 38.73 4.53 10.24 9.86 9.06 12.98 179.38%
EY 1.65 2.58 22.06 9.77 10.14 11.03 7.70 -64.22%
DY 0.00 0.00 2.56 0.00 0.00 0.00 1.61 -
P/NAPS 0.54 0.63 0.60 0.59 0.69 0.70 0.50 5.26%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 27/05/08 20/02/08 29/11/07 20/08/07 29/05/07 13/02/07 -
Price 0.61 0.74 0.79 0.73 0.73 0.76 0.85 -
P/RPS 3.35 3.35 1.00 0.91 0.99 1.07 2.39 25.27%
P/EPS 53.51 36.27 4.59 10.10 8.28 7.92 17.80 108.43%
EY 1.87 2.76 21.78 9.90 12.08 12.63 5.62 -52.01%
DY 0.00 0.00 2.53 0.00 0.00 0.00 1.18 -
P/NAPS 0.48 0.59 0.61 0.58 0.58 0.61 0.69 -21.50%

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