[APEX] YoY Annual (Unaudited) Result on 31-Dec-2004 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
YoY- -148.19%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 169,328 74,530 86,933 119,331 63,904 51,595 38,865 27.78%
PBT 34,245 16,013 -36,663 -86,818 -23,574 -21,285 -4,780 -
Tax -2,672 -3,060 1,346 13,814 -5,841 -969 4,780 -
NP 31,573 12,953 -35,317 -73,004 -29,415 -22,254 0 -
-
NP to SH 36,728 10,003 -36,103 -73,004 -29,415 -22,254 -8,376 -
-
Tax Rate 7.80% 19.11% - - - - - -
Total Cost 137,755 61,577 122,250 192,335 93,319 73,849 38,865 23.46%
-
Net Worth 277,534 259,696 229,372 266,929 258,500 281,912 305,553 -1.58%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 4,269 2,094 2,123 2,135 - - - -
Div Payout % 11.63% 20.94% 0.00% 0.00% - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 277,534 259,696 229,372 266,929 258,500 281,912 305,553 -1.58%
NOSH 213,488 209,432 212,381 213,543 213,636 213,570 213,673 -0.01%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 18.65% 17.38% -40.63% -61.18% -46.03% -43.13% 0.00% -
ROE 13.23% 3.85% -15.74% -27.35% -11.38% -7.89% -2.74% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 79.31 35.59 40.93 55.88 29.91 24.16 18.19 27.80%
EPS 17.20 4.77 -17.10 -34.18 -13.77 -10.42 -3.92 -
DPS 2.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 1.30 1.24 1.08 1.25 1.21 1.32 1.43 -1.57%
Adjusted Per Share Value based on latest NOSH - 213,556
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 83.88 36.92 43.07 59.11 31.66 25.56 19.25 27.78%
EPS 18.19 4.96 -17.88 -36.17 -14.57 -11.02 -4.15 -
DPS 2.12 1.04 1.05 1.06 0.00 0.00 0.00 -
NAPS 1.3749 1.2865 1.1363 1.3223 1.2806 1.3966 1.5137 -1.58%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.78 0.62 0.44 0.59 0.77 0.62 1.05 -
P/RPS 0.98 1.74 1.07 1.06 2.57 2.57 5.77 -25.57%
P/EPS 4.53 12.98 -2.59 -1.73 -5.59 -5.95 -26.79 -
EY 22.06 7.70 -38.63 -57.94 -17.88 -16.81 -3.73 -
DY 2.56 1.61 2.27 1.69 0.00 0.00 0.00 -
P/NAPS 0.60 0.50 0.41 0.47 0.64 0.47 0.73 -3.21%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 20/02/08 13/02/07 03/03/06 23/02/05 19/02/04 26/02/03 26/02/02 -
Price 0.79 0.85 0.46 0.55 0.87 0.65 1.06 -
P/RPS 1.00 2.39 1.12 0.98 2.91 2.69 5.83 -25.45%
P/EPS 4.59 17.80 -2.71 -1.61 -6.32 -6.24 -27.04 -
EY 21.78 5.62 -36.95 -62.16 -15.83 -16.03 -3.70 -
DY 2.53 1.18 2.17 1.82 0.00 0.00 0.00 -
P/NAPS 0.61 0.69 0.43 0.44 0.72 0.49 0.74 -3.16%

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