[APOLLO] QoQ Cumulative Quarter Result on 30-Apr-2010 [#4]

	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	CAGR
Cumulative Result
Revenue	131,618	80,595	43,517	159,531	118,571	76,264	39,151	123.91%
YoY %	63.31%	85.20%	-72.72%	34.54%	55.47%	94.79%	-	-
Horiz. %	336.18%	205.86%	111.15%	407.48%	302.86%	194.79%	100.00%	-
PBT	19,115	11,715	6,810	32,247	25,681	17,079	8,913	66.07%
YoY %	63.17%	72.03%	-78.88%	25.57%	50.37%	91.62%	-	-
Horiz. %	214.46%	131.44%	76.41%	361.80%	288.13%	191.62%	100.00%	-
Tax	-3,275	-2,261	-1,310	-7,570	-5,892	-4,049	-1,643	58.18%
YoY %	-44.85%	-72.60%	82.69%	-28.48%	-45.52%	-146.44%	-	-
Horiz. %	199.33%	137.61%	79.73%	460.74%	358.61%	246.44%	100.00%	-
NP	15,840	9,454	5,500	24,677	19,789	13,030	7,270	67.82%
YoY %	67.55%	71.89%	-77.71%	24.70%	51.87%	79.23%	-	-
Horiz. %	217.88%	130.04%	75.65%	339.44%	272.20%	179.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,840	9,454	5,500	24,677	19,789	13,030	7,270	67.82%
YoY %	67.55%	71.89%	-77.71%	24.70%	51.87%	79.23%	-	-
Horiz. %	217.88%	130.04%	75.65%	339.44%	272.20%	179.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.13%	19.30%	19.24%	23.48%	22.94%	23.71%	18.43%	-
YoY %	-11.24%	0.31%	-18.06%	2.35%	-3.25%	28.65%	-	-
Horiz. %	92.95%	104.72%	104.40%	127.40%	124.47%	128.65%	100.00%	-
Total Cost	115,778	71,141	38,017	134,854	98,782	63,234	31,881	135.70%
YoY %	62.74%	87.13%	-71.81%	36.52%	56.22%	98.34%	-	-
Horiz. %	363.16%	223.15%	119.25%	422.99%	309.85%	198.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	206,400	215,154	209,447	203,175	196,770	201,569	195,946	3.51%
YoY %	-4.07%	2.72%	3.09%	3.26%	-2.38%	2.87%	-	-
Horiz. %	105.34%	109.80%	106.89%	103.69%	100.42%	102.87%	100.00%	-

	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	CAGR
Dividend
Div	20,000	19,995	19,985	-	-	-	-	-
YoY %	0.03%	0.05%	0.00%	-	-	-	-	-
Horiz. %	100.08%	100.05%	100.00%	-	-	-	-	-
Div Payout %	126.26%	211.51%	363.37%	-	-	-	-	-
YoY %	-40.31%	-41.79%	0.00%	-	-	-	-	-
Horiz. %	34.75%	58.21%	100.00%	-	-	-	-	-

	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	CAGR
Equity
Net Worth	206,400	215,154	209,447	203,175	196,770	201,569	195,946	3.51%
YoY %	-4.07%	2.72%	3.09%	3.26%	-2.38%	2.87%	-	-
Horiz. %	105.34%	109.80%	106.89%	103.69%	100.42%	102.87%	100.00%	-
NOSH	80,000	79,983	79,941	79,990	79,987	79,987	79,977	0.01%
YoY %	0.02%	0.05%	-0.06%	0.00%	0.00%	0.01%	-	-
Horiz. %	100.03%	100.01%	99.95%	100.02%	100.01%	100.01%	100.00%	-

	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	CAGR
Ratio Analysis
NP Margin	12.03%	11.73%	12.64%	15.47%	16.69%	17.09%	18.57%	-
YoY %	2.56%	-7.20%	-18.29%	-7.31%	-2.34%	-7.97%	-	-
Horiz. %	64.78%	63.17%	68.07%	83.31%	89.88%	92.03%	100.00%	-
ROE	7.67%	4.39%	2.63%	12.15%	10.06%	6.46%	3.71%	-
YoY %	74.72%	66.92%	-78.35%	20.78%	55.73%	74.12%	-	-
Horiz. %	206.74%	118.33%	70.89%	327.49%	271.16%	174.12%	100.00%	-

	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	CAGR
Per Share
RPS	164.52	100.77	54.44	199.44	148.24	95.34	48.95	123.88%
YoY %	63.26%	85.10%	-72.70%	34.54%	55.49%	94.77%	-	-
Horiz. %	336.10%	205.86%	111.22%	407.44%	302.84%	194.77%	100.00%	-
EPS	19.80	11.82	6.88	30.85	24.74	16.29	9.09	67.79%
YoY %	67.51%	71.80%	-77.70%	24.70%	51.87%	79.21%	-	-
Horiz. %	217.82%	130.03%	75.69%	339.38%	272.17%	179.21%	100.00%	-
DPS	25.00	25.00	25.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	-	-	-	-	-
NAPS	2.58	2.69	2.62	2.54	2.46	2.52	2.45	3.49%
YoY %	-4.09%	2.67%	3.15%	3.25%	-2.38%	2.86%	-	-
Horiz. %	105.31%	109.80%	106.94%	103.67%	100.41%	102.86%	100.00%	-

	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	CAGR
Adjusted Per Share Value based on latest NOSH - 79,999
RPS	164.52	100.74	54.40	199.41	148.21	95.33	48.94	123.91%
YoY %	63.31%	85.18%	-72.72%	34.55%	55.47%	94.79%	-	-
Horiz. %	336.17%	205.84%	111.16%	407.46%	302.84%	194.79%	100.00%	-
EPS	19.80	11.82	6.88	30.85	24.74	16.29	9.09	67.79%
YoY %	67.51%	71.80%	-77.70%	24.70%	51.87%	79.21%	-	-
Horiz. %	217.82%	130.03%	75.69%	339.38%	272.17%	179.21%	100.00%	-
DPS	25.00	24.99	24.98	0.00	0.00	0.00	0.00	-
YoY %	0.04%	0.04%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.08%	100.04%	100.00%	-	-	-	-	-
NAPS	2.58	2.6894	2.6181	2.5397	2.4596	2.5196	2.4493	3.51%
YoY %	-4.07%	2.72%	3.09%	3.26%	-2.38%	2.87%	-	-
Horiz. %	105.34%	109.80%	106.89%	103.69%	100.42%	102.87%	100.00%	-

	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/11	29/10/10	30/07/10	30/04/10	29/01/10	30/10/09	31/07/09	-
Price	3.00	3.40	3.11	2.90	2.81	3.03	2.53	-
P/RPS	1.82	3.37	5.71	1.45	1.90	3.18	5.17	-50.04%
YoY %	-45.99%	-40.98%	293.79%	-23.68%	-40.25%	-38.49%	-	-
Horiz. %	35.20%	65.18%	110.44%	28.05%	36.75%	61.51%	100.00%	-
P/EPS	15.15	28.76	45.20	9.40	11.36	18.60	27.83	-33.25%
YoY %	-47.32%	-36.37%	380.85%	-17.25%	-38.92%	-33.17%	-	-
Horiz. %	54.44%	103.34%	162.41%	33.78%	40.82%	66.83%	100.00%	-
EY	6.60	3.48	2.21	10.64	8.80	5.38	3.59	49.90%
YoY %	89.66%	57.47%	-79.23%	20.91%	63.57%	49.86%	-	-
Horiz. %	183.84%	96.94%	61.56%	296.38%	245.13%	149.86%	100.00%	-
DY	8.33	7.35	8.04	0.00	0.00	0.00	0.00	-
YoY %	13.33%	-8.58%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	103.61%	91.42%	100.00%	-	-	-	-	-
P/NAPS	1.16	1.26	1.19	1.14	1.14	1.20	1.03	8.22%
YoY %	-7.94%	5.88%	4.39%	0.00%	-5.00%	16.50%	-	-
Horiz. %	112.62%	122.33%	115.53%	110.68%	110.68%	116.50%	100.00%	-

	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	CAGR
Price Multiplier on Announcement Date
Date	29/03/11	13/12/10	30/09/10	29/06/10	25/03/10	17/12/09	25/08/09	-
Price	2.91	3.42	3.37	2.93	2.91	2.73	2.72	-
P/RPS	1.77	3.39	6.19	1.47	1.96	2.86	5.56	-53.27%
YoY %	-47.79%	-45.23%	321.09%	-25.00%	-31.47%	-48.56%	-	-
Horiz. %	31.83%	60.97%	111.33%	26.44%	35.25%	51.44%	100.00%	-
P/EPS	14.70	28.93	48.98	9.50	11.76	16.76	29.92	-37.65%
YoY %	-49.19%	-40.94%	415.58%	-19.22%	-29.83%	-43.98%	-	-
Horiz. %	49.13%	96.69%	163.70%	31.75%	39.30%	56.02%	100.00%	-
EY	6.80	3.46	2.04	10.53	8.50	5.97	3.34	60.42%
YoY %	96.53%	69.61%	-80.63%	23.88%	42.38%	78.74%	-	-
Horiz. %	203.59%	103.59%	61.08%	315.27%	254.49%	178.74%	100.00%	-
DY	8.59	7.31	7.42	0.00	0.00	0.00	0.00	-
YoY %	17.51%	-1.48%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	115.77%	98.52%	100.00%	-	-	-	-	-
P/NAPS	1.13	1.27	1.29	1.15	1.18	1.08	1.11	1.19%
YoY %	-11.02%	-1.55%	12.17%	-2.54%	9.26%	-2.70%	-	-
Horiz. %	101.80%	114.41%	116.22%	103.60%	106.31%	97.30%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos