[APEX] YoY Quarter Result on 30-Sep-2008 [#3]

Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 1575.97%
YoY- -7.53%
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 12,532 11,742 9,243 7,356 48,743 14,748 16,198 -4.18%
PBT 6,359 6,396 4,279 2,452 4,902 1,875 59 118.07%
Tax -934 -558 -392 -282 -1,590 -497 6 -
NP 5,425 5,838 3,887 2,170 3,312 1,378 65 108.97%
-
NP to SH 5,425 5,838 3,887 2,162 2,338 1,173 -888 -
-
Tax Rate 14.69% 8.72% 9.16% 11.50% 32.44% 26.51% -10.17% -
Total Cost 7,107 5,904 5,356 5,186 45,431 13,370 16,133 -12.76%
-
Net Worth 280,462 291,899 266,174 264,950 270,264 253,451 260,057 1.26%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 280,462 291,899 266,174 264,950 270,264 253,451 260,057 1.26%
NOSH 204,716 207,021 211,249 211,960 214,495 209,464 211,428 -0.53%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 43.29% 49.72% 42.05% 29.50% 6.79% 9.34% 0.40% -
ROE 1.93% 2.00% 1.46% 0.82% 0.87% 0.46% -0.34% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 6.12 5.67 4.38 3.47 22.72 7.04 7.66 -3.67%
EPS 2.65 2.82 1.84 1.02 1.09 0.56 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.41 1.26 1.25 1.26 1.21 1.23 1.81%
Adjusted Per Share Value based on latest NOSH - 211,960
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 6.21 5.82 4.58 3.64 24.15 7.31 8.02 -4.17%
EPS 2.69 2.89 1.93 1.07 1.16 0.58 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3894 1.446 1.3186 1.3125 1.3389 1.2556 1.2883 1.26%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.75 0.68 0.60 0.61 0.74 0.52 0.45 -
P/RPS 12.25 11.99 13.71 17.58 3.26 7.39 5.87 13.03%
P/EPS 28.30 24.11 32.61 59.80 67.89 92.86 -107.14 -
EY 3.53 4.15 3.07 1.67 1.47 1.08 -0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.48 0.48 0.49 0.59 0.43 0.37 6.82%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 23/11/10 17/11/09 25/11/08 29/11/07 22/11/06 23/11/05 -
Price 0.81 0.75 0.60 0.56 0.73 0.59 0.44 -
P/RPS 13.23 13.22 13.71 16.14 3.21 8.38 5.74 14.92%
P/EPS 30.57 26.60 32.61 54.90 66.97 105.36 -104.76 -
EY 3.27 3.76 3.07 1.82 1.49 0.95 -0.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.53 0.48 0.45 0.58 0.49 0.36 8.57%

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