[APOLLO] QoQ Cumulative Quarter Result on 31-Oct-2007 [#2]

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Cumulative Result
Revenue	48,944	181,144	131,876	83,751	40,618	154,272	117,044	-44.10%
YoY %	-72.98%	37.36%	57.46%	106.19%	-73.67%	31.81%	-	-
Horiz. %	41.82%	154.77%	112.67%	71.56%	34.70%	131.81%	100.00%	-
PBT	7,457	24,364	20,339	13,613	8,056	30,105	23,374	-53.34%
YoY %	-69.39%	19.79%	49.41%	68.98%	-73.24%	28.80%	-	-
Horiz. %	31.90%	104.24%	87.02%	58.24%	34.47%	128.80%	100.00%	-
Tax	-1,379	-3,389	-4,576	-3,256	-1,927	-5,551	-4,827	-56.65%
YoY %	59.31%	25.94%	-40.54%	-68.97%	65.29%	-15.00%	-	-
Horiz. %	28.57%	70.21%	94.80%	67.45%	39.92%	115.00%	100.00%	-
NP	6,078	20,975	15,763	10,357	6,129	24,554	18,547	-52.49%
YoY %	-71.02%	33.06%	52.20%	68.98%	-75.04%	32.39%	-	-
Horiz. %	32.77%	113.09%	84.99%	55.84%	33.05%	132.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,078	20,975	15,763	10,357	6,129	24,554	18,547	-52.49%
YoY %	-71.02%	33.06%	52.20%	68.98%	-75.04%	32.39%	-	-
Horiz. %	32.77%	113.09%	84.99%	55.84%	33.05%	132.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.49%	13.91%	22.50%	23.92%	23.92%	18.44%	20.65%	-
YoY %	32.93%	-38.18%	-5.94%	0.00%	29.72%	-10.70%	-	-
Horiz. %	89.54%	67.36%	108.96%	115.84%	115.84%	89.30%	100.00%	-
Total Cost	42,866	160,169	116,113	73,394	34,489	129,718	98,497	-42.60%
YoY %	-73.24%	37.94%	58.21%	112.80%	-73.41%	31.70%	-	-
Horiz. %	43.52%	162.61%	117.88%	74.51%	35.02%	131.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	183,139	176,791	177,633	180,747	176,828	171,220	170,427	4.91%
YoY %	3.59%	-0.47%	-1.72%	2.22%	3.28%	0.47%	-	-
Horiz. %	107.46%	103.73%	104.23%	106.06%	103.76%	100.47%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Dividend
Div	11,996	19,999	8,001	7,997	-	20,002	-	-
YoY %	-40.02%	149.96%	0.05%	0.00%	-	0.00%	-	-
Horiz. %	59.97%	99.99%	40.00%	39.98%	-	100.00%	-	-
Div Payout %	197.37%	95.35%	50.76%	77.22%	-	81.46%	-	-
YoY %	107.00%	87.84%	-34.27%	0.00%	-	0.00%	-	-
Horiz. %	242.29%	117.05%	62.31%	94.79%	-	100.00%	-	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Equity
Net Worth	183,139	176,791	177,633	180,747	176,828	171,220	170,427	4.91%
YoY %	3.59%	-0.47%	-1.72%	2.22%	3.28%	0.47%	-	-
Horiz. %	107.46%	103.73%	104.23%	106.06%	103.76%	100.47%	100.00%	-
NOSH	79,973	79,996	80,015	79,976	80,013	80,009	80,012	-0.03%
YoY %	-0.03%	-0.02%	0.05%	-0.05%	0.00%	-0.00%	-	-
Horiz. %	99.95%	99.98%	100.00%	99.96%	100.00%	100.00%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Ratio Analysis
NP Margin	12.42%	11.58%	11.95%	12.37%	15.09%	15.92%	15.85%	-
YoY %	7.25%	-3.10%	-3.40%	-18.03%	-5.21%	0.44%	-	-
Horiz. %	78.36%	73.06%	75.39%	78.04%	95.21%	100.44%	100.00%	-
ROE	3.32%	11.86%	8.87%	5.73%	3.47%	14.34%	10.88%	-
YoY %	-72.01%	33.71%	54.80%	65.13%	-75.80%	31.80%	-	-
Horiz. %	30.51%	109.01%	81.53%	52.67%	31.89%	131.80%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Per Share
RPS	61.20	226.44	164.81	104.72	50.76	192.82	146.28	-44.09%
YoY %	-72.97%	37.39%	57.38%	106.30%	-73.67%	31.82%	-	-
Horiz. %	41.84%	154.80%	112.67%	71.59%	34.70%	131.82%	100.00%	-
EPS	7.60	26.22	19.70	12.95	7.66	30.69	23.18	-52.48%
YoY %	-71.01%	33.10%	52.12%	69.06%	-75.04%	32.40%	-	-
Horiz. %	32.79%	113.11%	84.99%	55.87%	33.05%	132.40%	100.00%	-
DPS	15.00	25.00	10.00	10.00	0.00	25.00	0.00	-
YoY %	-40.00%	150.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	60.00%	100.00%	40.00%	40.00%	0.00%	100.00%	-	-
NAPS	2.29	2.21	2.22	2.26	2.21	2.14	2.13	4.95%
YoY %	3.62%	-0.45%	-1.77%	2.26%	3.27%	0.47%	-	-
Horiz. %	107.51%	103.76%	104.23%	106.10%	103.76%	100.47%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Adjusted Per Share Value based on latest NOSH - 79,924
RPS	61.18	226.43	164.85	104.69	50.77	192.84	146.31	-44.11%
YoY %	-72.98%	37.36%	57.46%	106.20%	-73.67%	31.80%	-	-
Horiz. %	41.82%	154.76%	112.67%	71.55%	34.70%	131.80%	100.00%	-
EPS	7.60	26.22	19.70	12.95	7.66	30.69	23.18	-52.48%
YoY %	-71.01%	33.10%	52.12%	69.06%	-75.04%	32.40%	-	-
Horiz. %	32.79%	113.11%	84.99%	55.87%	33.05%	132.40%	100.00%	-
DPS	15.00	25.00	10.00	10.00	0.00	25.00	0.00	-
YoY %	-40.00%	150.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	60.00%	100.00%	40.00%	40.00%	0.00%	100.00%	-	-
NAPS	2.2892	2.2099	2.2204	2.2593	2.2104	2.1403	2.1303	4.91%
YoY %	3.59%	-0.47%	-1.72%	2.21%	3.28%	0.47%	-	-
Horiz. %	107.46%	103.74%	104.23%	106.06%	103.76%	100.47%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	-
Price	2.66	2.78	2.85	3.00	2.91	2.78	2.98	-
P/RPS	4.35	1.23	1.73	2.86	5.73	1.44	2.04	65.74%
YoY %	253.66%	-28.90%	-39.51%	-50.09%	297.92%	-29.41%	-	-
Horiz. %	213.24%	60.29%	84.80%	140.20%	280.88%	70.59%	100.00%	-
P/EPS	35.00	10.60	14.47	23.17	37.99	9.06	12.86	95.05%
YoY %	230.19%	-26.74%	-37.55%	-39.01%	319.32%	-29.55%	-	-
Horiz. %	272.16%	82.43%	112.52%	180.17%	295.41%	70.45%	100.00%	-
EY	2.86	9.43	6.91	4.32	2.63	11.04	7.78	-48.71%
YoY %	-69.67%	36.47%	59.95%	64.26%	-76.18%	41.90%	-	-
Horiz. %	36.76%	121.21%	88.82%	55.53%	33.80%	141.90%	100.00%	-
DY	5.64	8.99	3.51	3.33	0.00	8.99	0.00	-
YoY %	-37.26%	156.13%	5.41%	0.00%	0.00%	0.00%	-	-
Horiz. %	62.74%	100.00%	39.04%	37.04%	0.00%	100.00%	-	-
P/NAPS	1.16	1.26	1.28	1.33	1.32	1.30	1.40	-11.79%
YoY %	-7.94%	-1.56%	-3.76%	0.76%	1.54%	-7.14%	-	-
Horiz. %	82.86%	90.00%	91.43%	95.00%	94.29%	92.86%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Price Multiplier on Announcement Date
Date	26/09/08	26/06/08	27/03/08	27/12/07	26/09/07	26/06/07	29/03/07	-
Price	2.53	2.61	2.63	2.93	2.86	2.82	2.80	-
P/RPS	4.13	1.15	1.60	2.80	5.63	1.46	1.91	67.29%
YoY %	259.13%	-28.13%	-42.86%	-50.27%	285.62%	-23.56%	-	-
Horiz. %	216.23%	60.21%	83.77%	146.60%	294.76%	76.44%	100.00%	-
P/EPS	33.29	9.95	13.35	22.63	37.34	9.19	12.08	96.68%
YoY %	234.57%	-25.47%	-41.01%	-39.39%	306.31%	-23.92%	-	-
Horiz. %	275.58%	82.37%	110.51%	187.33%	309.11%	76.08%	100.00%	-
EY	3.00	10.05	7.49	4.42	2.68	10.88	8.28	-49.20%
YoY %	-70.15%	34.18%	69.46%	64.93%	-75.37%	31.40%	-	-
Horiz. %	36.23%	121.38%	90.46%	53.38%	32.37%	131.40%	100.00%	-
DY	5.93	9.58	3.80	3.41	0.00	8.87	0.00	-
YoY %	-38.10%	152.11%	11.44%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.85%	108.00%	42.84%	38.44%	0.00%	100.00%	-	-
P/NAPS	1.10	1.18	1.18	1.30	1.29	1.32	1.31	-11.00%
YoY %	-6.78%	0.00%	-9.23%	0.78%	-2.27%	0.76%	-	-
Horiz. %	83.97%	90.08%	90.08%	99.24%	98.47%	100.76%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 24 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

759

HLIND

HONG LEONG INDUSTRIES BHD

727

MPI

MALAYSIAN PACIFIC INDUSTRIES

717

DNEX

DAGANG NEXCHANGE BERHAD

608

YTLPOWR

YTL POWER INTERNATIONAL BHD

548

NOTION

NOTION VTEC BHD

547

GENTING

GENTING BHD

545

HEXCAP

HEXTAR CAPITAL BERHAD

493

PBBANK

PUBLIC BANK BHD

473

Daily Stocks

HSI-CXF

0.11

-0.015

373,497,100

HSI-HUZ

0.205

0.00

294,239,500

HSI-HU8

0.08

0.00

183,921,000

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

135,331,400

HSI-CXV

0.14

-0.005

86,975,000

AHB-WC

0.065

0.00

78,200,000

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

VELESTO

0.26

+0.01

48,495,700

More active Stocks

DLADY

36.50

+0.68

7,500

KLK

20.86

+0.42

912,300

TENAGA

14.00

+0.28

5,720,000

HLFG

17.20

+0.14

118,700

HEIM

23.20

+0.14

56,900

F&N

31.78

+0.12

31,600

HARTA

3.28

+0.11

1,901,900

KIMLUN

1.38

+0.10

518,300

ALLIANZ

22.12

+0.10

11,600

MAHSING

1.76

+0.09

21,802,300

More gainer Stocks

NESTLE

122.20

-0.80

7,300

PETGAS

17.96

-0.38

329,000

MPI

38.54

-0.28

84,600

AJI

15.10

-0.24

101,200

AXIATA-C1B

0.035

-0.225

1,380,000

KESM

7.20

-0.21

29,100

ECOWLD-C26

0.01

-0.20

100

UNISEM

4.02

-0.18

774,900

KGB

3.33

-0.17

2,403,200

YTLPOWR-C36

0.92

-0.17

22,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More