[AHEALTH] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -59.1%
YoY- 21.42%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 54,870 58,084 43,646 45,001 48,664 52,873 44,203 15.54%
PBT 3,611 6,252 3,827 3,585 7,954 4,306 2,391 31.73%
Tax -871 -1,500 -707 -830 -1,218 -1,131 -465 52.12%
NP 2,740 4,752 3,120 2,755 6,736 3,175 1,926 26.57%
-
NP to SH 2,740 4,752 3,120 2,755 6,736 3,175 1,926 26.57%
-
Tax Rate 24.12% 23.99% 18.47% 23.15% 15.31% 26.27% 19.45% -
Total Cost 52,130 53,332 40,526 42,246 41,928 49,698 42,277 15.03%
-
Net Worth 107,836 107,630 67,454 99,018 99,019 94,173 90,595 12.35%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 3,391 - - - 3,368 - - -
Div Payout % 123.76% - - - 50.00% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 107,836 107,630 67,454 99,018 99,019 94,173 90,595 12.35%
NOSH 67,821 67,692 67,454 67,359 67,360 67,266 67,108 0.70%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.99% 8.18% 7.15% 6.12% 13.84% 6.00% 4.36% -
ROE 2.54% 4.42% 4.63% 2.78% 6.80% 3.37% 2.13% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 80.90 85.81 64.70 66.81 72.24 78.60 65.87 14.72%
EPS 4.04 7.02 4.62 4.09 10.00 4.72 2.87 25.68%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.59 1.59 1.00 1.47 1.47 1.40 1.35 11.55%
Adjusted Per Share Value based on latest NOSH - 67,359
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 7.62 8.07 6.06 6.25 6.76 7.35 6.14 15.53%
EPS 0.38 0.66 0.43 0.38 0.94 0.44 0.27 25.66%
DPS 0.47 0.00 0.00 0.00 0.47 0.00 0.00 -
NAPS 0.1498 0.1496 0.0937 0.1376 0.1376 0.1309 0.1259 12.32%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.72 1.76 1.72 1.78 1.87 1.99 1.96 -
P/RPS 2.13 2.05 2.66 2.66 2.59 2.53 2.98 -20.10%
P/EPS 42.57 25.07 37.19 43.52 18.70 42.16 68.29 -27.08%
EY 2.35 3.99 2.69 2.30 5.35 2.37 1.46 37.46%
DY 2.91 0.00 0.00 0.00 2.67 0.00 0.00 -
P/NAPS 1.08 1.11 1.72 1.21 1.27 1.42 1.45 -17.87%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 24/05/06 22/02/06 16/11/05 24/08/05 24/05/05 23/02/05 -
Price 1.75 1.69 1.71 1.78 1.82 1.88 1.91 -
P/RPS 2.16 1.97 2.64 2.66 2.52 2.39 2.90 -17.87%
P/EPS 43.32 24.07 36.97 43.52 18.20 39.83 66.55 -24.94%
EY 2.31 4.15 2.70 2.30 5.49 2.51 1.50 33.46%
DY 2.86 0.00 0.00 0.00 2.75 0.00 0.00 -
P/NAPS 1.10 1.06 1.71 1.21 1.24 1.34 1.41 -15.29%

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