[APEX] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
08-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -5.61%
YoY- -2285.56%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 71,230 86,933 92,244 101,713 110,027 118,611 120,066 -29.41%
PBT -38,724 -36,663 -98,087 -95,780 -88,408 -86,818 12,978 -
Tax 2,432 618 18,181 17,042 15,001 13,813 -8,367 -
NP -36,292 -36,045 -79,906 -78,738 -73,407 -73,005 4,611 -
-
NP to SH -36,642 -36,103 -79,599 -77,478 -73,363 -72,961 4,655 -
-
Tax Rate - - - - - - 64.47% -
Total Cost 107,522 122,978 172,150 180,451 183,434 191,616 115,455 -4.63%
-
Net Worth 238,613 229,313 260,057 351,310 269,363 266,945 260,632 -5.71%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 2,123 2,123 2,135 2,135 2,135 2,135 - -
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 238,613 229,313 260,057 351,310 269,363 266,945 260,632 -5.71%
NOSH 209,310 212,327 211,428 283,314 213,780 213,556 211,896 -0.81%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -50.95% -41.46% -86.62% -77.41% -66.72% -61.55% 3.84% -
ROE -15.36% -15.74% -30.61% -22.05% -27.24% -27.33% 1.79% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 34.03 40.94 43.63 35.90 51.47 55.54 56.66 -28.83%
EPS -17.51 -17.00 -37.65 -27.35 -34.32 -34.16 2.20 -
DPS 1.01 1.00 1.01 0.75 1.00 1.00 0.00 -
NAPS 1.14 1.08 1.23 1.24 1.26 1.25 1.23 -4.94%
Adjusted Per Share Value based on latest NOSH - 283,314
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 33.35 40.71 43.19 47.63 51.52 55.54 56.22 -29.42%
EPS -17.16 -16.91 -37.27 -36.28 -34.35 -34.16 2.18 -
DPS 0.99 0.99 1.00 1.00 1.00 1.00 0.00 -
NAPS 1.1173 1.0738 1.2177 1.645 1.2613 1.25 1.2204 -5.71%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.45 0.44 0.45 0.39 0.47 0.59 0.57 -
P/RPS 1.32 1.07 1.03 1.09 0.91 1.06 1.01 19.55%
P/EPS -2.57 -2.59 -1.20 -1.43 -1.37 -1.73 25.95 -
EY -38.90 -38.64 -83.66 -70.12 -73.01 -57.91 3.85 -
DY 2.25 2.27 2.24 1.93 2.13 1.69 0.00 -
P/NAPS 0.39 0.41 0.37 0.31 0.37 0.47 0.46 -10.43%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 07/06/06 03/03/06 23/11/05 08/08/05 25/05/05 23/02/05 24/11/04 -
Price 0.50 0.46 0.44 0.50 0.37 0.55 0.57 -
P/RPS 1.47 1.12 1.01 1.39 0.72 0.99 1.01 28.45%
P/EPS -2.86 -2.71 -1.17 -1.83 -1.08 -1.61 25.95 -
EY -35.01 -36.96 -85.56 -54.69 -92.75 -62.12 3.85 -
DY 2.03 2.17 2.30 1.51 2.70 1.82 0.00 -
P/NAPS 0.44 0.43 0.36 0.40 0.29 0.44 0.46 -2.92%

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