[APEX] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
03-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 54.64%
YoY- 50.52%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 65,482 66,932 71,230 86,933 92,244 101,713 110,027 -29.22%
PBT -23,851 -25,667 -38,724 -36,663 -98,087 -95,780 -88,408 -58.21%
Tax 509 1,012 2,432 618 18,181 17,042 15,001 -89.49%
NP -23,342 -24,655 -36,292 -36,045 -79,906 -78,738 -73,407 -53.38%
-
NP to SH -25,982 -28,043 -36,642 -36,103 -79,599 -77,478 -73,363 -49.91%
-
Tax Rate - - - - - - - -
Total Cost 88,824 91,587 107,522 122,978 172,150 180,451 183,434 -38.30%
-
Net Worth 253,451 258,628 238,613 229,313 260,057 351,310 269,363 -3.97%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 2,123 2,123 2,123 2,123 2,135 2,135 2,135 -0.37%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 253,451 258,628 238,613 229,313 260,057 351,310 269,363 -3.97%
NOSH 209,464 210,266 209,310 212,327 211,428 283,314 213,780 -1.34%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -35.65% -36.84% -50.95% -41.46% -86.62% -77.41% -66.72% -
ROE -10.25% -10.84% -15.36% -15.74% -30.61% -22.05% -27.24% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 31.26 31.83 34.03 40.94 43.63 35.90 51.47 -28.26%
EPS -12.40 -13.34 -17.51 -17.00 -37.65 -27.35 -34.32 -49.24%
DPS 1.00 1.00 1.01 1.00 1.01 0.75 1.00 0.00%
NAPS 1.21 1.23 1.14 1.08 1.23 1.24 1.26 -2.66%
Adjusted Per Share Value based on latest NOSH - 212,327
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 32.44 33.16 35.29 43.07 45.70 50.39 54.51 -29.22%
EPS -12.87 -13.89 -18.15 -17.88 -39.43 -38.38 -36.34 -49.91%
DPS 1.05 1.05 1.05 1.05 1.06 1.06 1.06 -0.62%
NAPS 1.2556 1.2812 1.1821 1.136 1.2883 1.7403 1.3344 -3.97%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.52 0.52 0.45 0.44 0.45 0.39 0.47 -
P/RPS 1.66 1.63 1.32 1.07 1.03 1.09 0.91 49.24%
P/EPS -4.19 -3.90 -2.57 -2.59 -1.20 -1.43 -1.37 110.55%
EY -23.85 -25.65 -38.90 -38.64 -83.66 -70.12 -73.01 -52.53%
DY 1.92 1.92 2.25 2.27 2.24 1.93 2.13 -6.67%
P/NAPS 0.43 0.42 0.39 0.41 0.37 0.31 0.37 10.52%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 25/08/06 07/06/06 03/03/06 23/11/05 08/08/05 25/05/05 -
Price 0.59 0.50 0.50 0.46 0.44 0.50 0.37 -
P/RPS 1.89 1.57 1.47 1.12 1.01 1.39 0.72 90.17%
P/EPS -4.76 -3.75 -2.86 -2.71 -1.17 -1.83 -1.08 168.57%
EY -21.02 -26.67 -35.01 -36.96 -85.56 -54.69 -92.75 -62.79%
DY 1.69 2.00 2.03 2.17 2.30 1.51 2.70 -26.80%
P/NAPS 0.49 0.41 0.44 0.43 0.36 0.40 0.29 41.81%

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