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

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 64.85%
YoY- -6.95%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH'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 43,646 45,001 48,664 52,873 44,203 47,890 45,946 -3.35%
PBT 3,827 3,585 7,954 4,306 2,391 3,360 3,386 8.48%
Tax -707 -830 -1,218 -1,131 -465 -1,091 -1,165 -28.25%
NP 3,120 2,755 6,736 3,175 1,926 2,269 2,221 25.35%
-
NP to SH 3,120 2,755 6,736 3,175 1,926 2,269 2,221 25.35%
-
Tax Rate 18.47% 23.15% 15.31% 26.27% 19.45% 32.47% 34.41% -
Total Cost 40,526 42,246 41,928 49,698 42,277 45,621 43,725 -4.92%
-
Net Worth 67,454 99,018 99,019 94,173 90,595 89,019 86,705 -15.37%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 3,368 - - - 3,334 -
Div Payout % - - 50.00% - - - 150.15% -
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 67,454 99,018 99,019 94,173 90,595 89,019 86,705 -15.37%
NOSH 67,454 67,359 67,360 67,266 67,108 66,932 66,696 0.75%
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 7.15% 6.12% 13.84% 6.00% 4.36% 4.74% 4.83% -
ROE 4.63% 2.78% 6.80% 3.37% 2.13% 2.55% 2.56% -
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 64.70 66.81 72.24 78.60 65.87 71.55 68.89 -4.08%
EPS 4.62 4.09 10.00 4.72 2.87 3.39 3.33 24.31%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.00 1.47 1.47 1.40 1.35 1.33 1.30 -16.00%
Adjusted Per Share Value based on latest NOSH - 67,266
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 6.06 6.25 6.76 7.35 6.14 6.65 6.38 -3.36%
EPS 0.43 0.38 0.94 0.44 0.27 0.32 0.31 24.30%
DPS 0.00 0.00 0.47 0.00 0.00 0.00 0.46 -
NAPS 0.0937 0.1376 0.1376 0.1309 0.1259 0.1237 0.1205 -15.40%
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 1.72 1.78 1.87 1.99 1.96 2.00 2.10 -
P/RPS 2.66 2.66 2.59 2.53 2.98 2.80 3.05 -8.69%
P/EPS 37.19 43.52 18.70 42.16 68.29 59.00 63.06 -29.60%
EY 2.69 2.30 5.35 2.37 1.46 1.70 1.59 41.84%
DY 0.00 0.00 2.67 0.00 0.00 0.00 2.38 -
P/NAPS 1.72 1.21 1.27 1.42 1.45 1.50 1.62 4.06%
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 22/02/06 16/11/05 24/08/05 24/05/05 23/02/05 17/11/04 18/08/04 -
Price 1.71 1.78 1.82 1.88 1.91 1.98 1.98 -
P/RPS 2.64 2.66 2.52 2.39 2.90 2.77 2.87 -5.40%
P/EPS 36.97 43.52 18.20 39.83 66.55 58.41 59.46 -27.08%
EY 2.70 2.30 5.49 2.51 1.50 1.71 1.68 37.08%
DY 0.00 0.00 2.75 0.00 0.00 0.00 2.53 -
P/NAPS 1.71 1.21 1.24 1.34 1.41 1.49 1.52 8.14%

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