[APEX] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 102.29%
YoY- -18.65%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 15,042 16,198 21,881 33,812 20,353 25,667 30,195 -37.07%
PBT -34,418 59 -6,088 3,784 -95,842 2,366 1,284 -
Tax 1,683 6 960 -2,031 19,246 -1,133 -1,081 -
NP -32,735 65 -5,128 1,753 -76,596 1,233 203 -
-
NP to SH -33,100 -888 -3,868 1,753 -76,596 1,229 247 -
-
Tax Rate - -10.17% - 53.67% - 47.89% 84.19% -
Total Cost 47,777 16,133 27,009 32,059 96,949 24,434 29,992 36.28%
-
Net Worth 229,313 260,057 351,310 269,363 266,945 260,632 249,689 -5.50%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 2,123 - - - 2,135 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 229,313 260,057 351,310 269,363 266,945 260,632 249,689 -5.50%
NOSH 212,327 211,428 283,314 213,780 213,556 211,896 202,999 3.03%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -217.62% 0.40% -23.44% 5.18% -376.34% 4.80% 0.67% -
ROE -14.43% -0.34% -1.10% 0.65% -28.69% 0.47% 0.10% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 7.08 7.66 7.72 15.82 9.53 12.11 14.87 -38.94%
EPS -15.67 -0.42 -1.81 0.82 -35.87 0.58 0.10 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.08 1.23 1.24 1.26 1.25 1.23 1.23 -8.28%
Adjusted Per Share Value based on latest NOSH - 213,780
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 7.04 7.58 10.25 15.83 9.53 12.02 14.14 -37.10%
EPS -15.50 -0.42 -1.81 0.82 -35.87 0.58 0.12 -
DPS 0.99 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.0738 1.2177 1.645 1.2613 1.25 1.2204 1.1692 -5.50%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.44 0.45 0.39 0.47 0.59 0.57 0.60 -
P/RPS 6.21 5.87 5.05 2.97 6.19 4.71 4.03 33.30%
P/EPS -2.82 -107.14 -28.57 57.32 -1.64 98.28 493.12 -
EY -35.43 -0.93 -3.50 1.74 -60.79 1.02 0.20 -
DY 2.27 0.00 0.00 0.00 1.69 0.00 0.00 -
P/NAPS 0.41 0.37 0.31 0.37 0.47 0.46 0.49 -11.17%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 03/03/06 23/11/05 08/08/05 25/05/05 23/02/05 24/11/04 30/08/04 -
Price 0.46 0.44 0.50 0.37 0.55 0.57 0.56 -
P/RPS 6.49 5.74 6.47 2.34 5.77 4.71 3.76 43.74%
P/EPS -2.95 -104.76 -36.62 45.12 -1.53 98.28 460.24 -
EY -33.89 -0.95 -2.73 2.22 -65.21 1.02 0.22 -
DY 2.17 0.00 0.00 0.00 1.82 0.00 0.00 -
P/NAPS 0.43 0.36 0.40 0.29 0.44 0.46 0.46 -4.38%

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