[APEX] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -41.99%
YoY- -166.28%
Quarter Report
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 26,822 128,808 50,440 71,891 98,978 42,096 43,623 -7.77%
PBT 4,442 20,660 10,567 -2,245 9,024 -27,528 2,969 6.93%
Tax -1,322 -5,312 -1,174 -337 -5,432 -2,907 2,025 -
NP 3,120 15,348 9,393 -2,582 3,592 -30,435 4,994 -7.53%
-
NP to SH 3,382 11,578 7,118 -3,003 4,531 -30,435 -4,994 -
-
Tax Rate 29.76% 25.71% 11.11% - 60.20% - -68.20% -
Total Cost 23,702 113,460 41,047 74,473 95,386 72,531 38,629 -7.81%
-
Net Worth 265,880 269,156 253,317 261,963 331,733 256,294 298,970 -1.93%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 265,880 269,156 253,317 261,963 331,733 256,294 298,970 -1.93%
NOSH 212,704 213,616 209,352 212,978 269,702 213,578 213,504 -0.06%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 11.63% 11.92% 18.62% -3.59% 3.63% -72.30% 11.45% -
ROE 1.27% 4.30% 2.81% -1.15% 1.37% -11.88% -1.67% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 12.61 60.30 24.09 33.76 36.70 19.71 20.43 -7.72%
EPS 1.59 5.42 3.40 -1.41 1.68 -14.25 -2.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.26 1.21 1.23 1.23 1.20 1.4003 -1.87%
Adjusted Per Share Value based on latest NOSH - 211,428
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 12.56 60.31 23.62 33.66 46.35 19.71 20.43 -7.78%
EPS 1.58 5.42 3.33 -1.41 2.12 -14.25 -2.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.245 1.2603 1.1861 1.2266 1.5533 1.2001 1.3999 -1.93%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.61 0.74 0.52 0.45 0.57 0.79 0.86 -
P/RPS 4.84 1.23 2.16 1.33 1.55 4.01 4.21 2.34%
P/EPS 38.36 13.65 15.29 -31.91 33.93 -5.54 -36.77 -
EY 2.61 7.32 6.54 -3.13 2.95 -18.04 -2.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.59 0.43 0.37 0.46 0.66 0.61 -3.58%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 29/11/07 22/11/06 23/11/05 24/11/04 19/11/03 02/12/02 -
Price 0.56 0.73 0.59 0.44 0.57 0.81 0.75 -
P/RPS 4.44 1.21 2.45 1.30 1.55 4.11 3.67 3.22%
P/EPS 35.22 13.47 17.35 -31.21 33.93 -5.68 -32.06 -
EY 2.84 7.42 5.76 -3.20 2.95 -17.59 -3.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.58 0.49 0.36 0.46 0.67 0.54 -2.99%

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