[APEX] QoQ 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- 397.57%
YoY- 381.88%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 21,881 33,812 20,353 25,667 30,195 42,396 21,808 0.22%
PBT -6,088 3,784 -95,842 2,366 1,284 5,374 3,954 -
Tax 960 -2,031 19,246 -1,133 -1,081 -3,219 -2,934 -
NP -5,128 1,753 -76,596 1,233 203 2,155 1,020 -
-
NP to SH -3,868 1,753 -76,596 1,229 247 2,155 1,020 -
-
Tax Rate - 53.67% - 47.89% 84.19% 59.90% 74.20% -
Total Cost 27,009 32,059 96,949 24,434 29,992 40,241 20,788 19.08%
-
Net Worth 351,310 269,363 266,945 260,632 249,689 262,440 212,499 39.85%
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 351,310 269,363 266,945 260,632 249,689 262,440 212,499 39.85%
NOSH 283,314 213,780 213,556 211,896 202,999 213,366 212,499 21.15%
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 -23.44% 5.18% -376.34% 4.80% 0.67% 5.08% 4.68% -
ROE -1.10% 0.65% -28.69% 0.47% 0.10% 0.82% 0.48% -
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 7.72 15.82 9.53 12.11 14.87 19.87 10.26 -17.28%
EPS -1.81 0.82 -35.87 0.58 0.10 1.01 0.48 -
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 1.00 15.43%
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 10.84 16.75 10.08 12.72 14.96 21.00 10.80 0.24%
EPS -1.92 0.87 -37.94 0.61 0.12 1.07 0.51 -
DPS 0.00 0.00 1.06 0.00 0.00 0.00 0.00 -
NAPS 1.7403 1.3344 1.3224 1.2911 1.2369 1.3001 1.0527 39.85%
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 5.05 2.97 6.19 4.71 4.03 3.98 7.50 -23.19%
P/EPS -28.57 57.32 -1.64 98.28 493.12 78.22 160.42 -
EY -3.50 1.74 -60.79 1.02 0.20 1.28 0.62 -
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 0.77 -45.50%
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 6.47 2.34 5.77 4.71 3.76 2.92 8.48 -16.51%
P/EPS -36.62 45.12 -1.53 98.28 460.24 57.43 181.25 -
EY -2.73 2.22 -65.21 1.02 0.22 1.74 0.55 -
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 0.87 -40.45%

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