[APEX] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Announcement Date
08-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -220.65%
YoY- -189.66%
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 19,466 77,065 35,692 55,693 73,311 22,317 24,075 -3.47%
PBT 1,990 15,758 8,692 -2,304 6,658 -29,460 5,948 -16.66%
Tax -1,040 -3,722 -677 -343 -4,299 -539 -3,523 -18.38%
NP 950 12,036 8,015 -2,647 2,359 -29,999 2,425 -14.44%
-
NP to SH 1,220 9,240 5,945 -2,115 2,359 -29,999 2,425 -10.80%
-
Tax Rate 52.26% 23.62% 7.79% - 64.57% - 59.23% -
Total Cost 18,516 65,029 27,677 58,340 70,952 52,316 21,650 -2.57%
-
Net Worth 271,824 264,000 258,386 331,543 263,779 256,219 304,039 -1.84%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 271,824 264,000 258,386 331,543 263,779 256,219 304,039 -1.84%
NOSH 214,035 209,523 210,070 267,373 214,454 213,516 212,719 0.10%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 4.88% 15.62% 22.46% -4.75% 3.22% -134.42% 10.07% -
ROE 0.45% 3.50% 2.30% -0.64% 0.89% -11.71% 0.80% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 9.09 36.78 16.99 20.83 34.18 10.45 11.32 -3.58%
EPS 0.57 4.41 2.83 -0.99 1.10 -14.05 1.14 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.26 1.23 1.24 1.23 1.20 1.4293 -1.94%
Adjusted Per Share Value based on latest NOSH - 283,314
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 9.11 36.09 16.71 26.08 34.33 10.45 11.27 -3.48%
EPS 0.57 4.33 2.78 -0.99 1.10 -14.05 1.14 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2728 1.2362 1.2099 1.5524 1.2351 1.1997 1.4237 -1.84%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.69 0.87 0.52 0.39 0.60 0.72 1.03 -
P/RPS 7.59 2.37 3.06 1.87 1.76 6.89 9.10 -2.97%
P/EPS 121.05 19.73 18.37 -49.30 54.55 -5.12 90.35 4.99%
EY 0.83 5.07 5.44 -2.03 1.83 -19.51 1.11 -4.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.69 0.42 0.31 0.49 0.60 0.72 -4.67%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 20/08/08 20/08/07 25/08/06 08/08/05 30/08/04 29/08/03 27/08/02 -
Price 0.61 0.73 0.50 0.50 0.56 0.82 0.93 -
P/RPS 6.71 1.98 2.94 2.40 1.64 7.85 8.22 -3.32%
P/EPS 107.02 16.55 17.67 -63.21 50.91 -5.84 81.58 4.62%
EY 0.93 6.04 5.66 -1.58 1.96 -17.13 1.23 -4.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.58 0.41 0.40 0.46 0.68 0.65 -4.92%

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