[APEX] QoQ Cumulative 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- 92.07%
YoY- 114.89%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 55,693 33,812 119,331 98,978 73,311 42,396 63,904 -8.76%
PBT -2,304 3,784 -86,818 9,024 6,658 5,374 -23,574 -78.81%
Tax -343 -2,031 13,814 -5,432 -4,299 -3,219 -5,841 -84.91%
NP -2,647 1,753 -73,004 3,592 2,359 2,155 -29,415 -79.94%
-
NP to SH -2,115 1,753 -73,004 4,531 2,359 2,155 -29,415 -82.73%
-
Tax Rate - 53.67% - 60.20% 64.57% 59.90% - -
Total Cost 58,340 32,059 192,335 95,386 70,952 40,241 93,319 -26.90%
-
Net Worth 331,543 269,363 266,929 331,733 263,779 262,440 258,500 18.06%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 2,135 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 331,543 269,363 266,929 331,733 263,779 262,440 258,500 18.06%
NOSH 267,373 213,780 213,543 269,702 214,454 213,366 213,636 16.15%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -4.75% 5.18% -61.18% 3.63% 3.22% 5.08% -46.03% -
ROE -0.64% 0.65% -27.35% 1.37% 0.89% 0.82% -11.38% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 20.83 15.82 55.88 36.70 34.18 19.87 29.91 -21.44%
EPS -0.99 0.82 -34.18 1.68 1.10 1.01 -13.77 -82.73%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.26 1.25 1.23 1.23 1.23 1.21 1.64%
Adjusted Per Share Value based on latest NOSH - 211,896
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 27.59 16.75 59.11 49.03 36.32 21.00 31.66 -8.77%
EPS -1.05 0.87 -36.17 2.24 1.17 1.07 -14.57 -82.71%
DPS 0.00 0.00 1.06 0.00 0.00 0.00 0.00 -
NAPS 1.6424 1.3344 1.3223 1.6434 1.3067 1.3001 1.2806 18.06%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.39 0.47 0.59 0.57 0.60 0.79 0.77 -
P/RPS 1.87 2.97 1.06 1.55 1.76 3.98 2.57 -19.11%
P/EPS -49.30 57.32 -1.73 33.93 54.55 78.22 -5.59 327.43%
EY -2.03 1.74 -57.94 2.95 1.83 1.28 -17.88 -76.58%
DY 0.00 0.00 1.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.37 0.47 0.46 0.49 0.64 0.64 -38.35%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 08/08/05 25/05/05 23/02/05 24/11/04 30/08/04 27/05/04 19/02/04 -
Price 0.50 0.37 0.55 0.57 0.56 0.58 0.87 -
P/RPS 2.40 2.34 0.98 1.55 1.64 2.92 2.91 -12.06%
P/EPS -63.21 45.12 -1.61 33.93 50.91 57.43 -6.32 364.85%
EY -1.58 2.22 -62.16 2.95 1.96 1.74 -15.83 -78.51%
DY 0.00 0.00 1.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.29 0.44 0.46 0.46 0.47 0.72 -32.44%

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