[APEX] YoY Quarter Result on 30-Sep-2010 [#3]

Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 153.39%
YoY- 50.19%
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 18,867 11,688 12,532 11,742 9,243 7,356 48,743 -14.61%
PBT 7,760 19,253 6,359 6,396 4,279 2,452 4,902 7.94%
Tax -1,562 -869 -934 -558 -392 -282 -1,590 -0.29%
NP 6,198 18,384 5,425 5,838 3,887 2,170 3,312 10.99%
-
NP to SH 6,198 18,384 5,425 5,838 3,887 2,162 2,338 17.62%
-
Tax Rate 20.13% 4.51% 14.69% 8.72% 9.16% 11.50% 32.44% -
Total Cost 12,669 -6,696 7,107 5,904 5,356 5,186 45,431 -19.15%
-
Net Worth 277,492 297,954 280,462 291,899 266,174 264,950 270,264 0.44%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 277,492 297,954 280,462 291,899 266,174 264,950 270,264 0.44%
NOSH 202,549 202,690 204,716 207,021 211,249 211,960 214,495 -0.94%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 32.85% 157.29% 43.29% 49.72% 42.05% 29.50% 6.79% -
ROE 2.23% 6.17% 1.93% 2.00% 1.46% 0.82% 0.87% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 9.31 5.77 6.12 5.67 4.38 3.47 22.72 -13.80%
EPS 3.06 9.07 2.65 2.82 1.84 1.02 1.09 18.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.47 1.37 1.41 1.26 1.25 1.26 1.40%
Adjusted Per Share Value based on latest NOSH - 207,021
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 9.35 5.79 6.21 5.82 4.58 3.64 24.15 -14.61%
EPS 3.07 9.11 2.69 2.89 1.93 1.07 1.16 17.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3747 1.476 1.3894 1.446 1.3186 1.3125 1.3389 0.44%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.17 1.17 0.75 0.68 0.60 0.61 0.74 -
P/RPS 12.56 20.29 12.25 11.99 13.71 17.58 3.26 25.18%
P/EPS 38.24 12.90 28.30 24.11 32.61 59.80 67.89 -9.11%
EY 2.62 7.75 3.53 4.15 3.07 1.67 1.47 10.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.80 0.55 0.48 0.48 0.49 0.59 6.26%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 20/11/12 22/11/11 23/11/10 17/11/09 25/11/08 29/11/07 -
Price 1.19 1.13 0.81 0.75 0.60 0.56 0.73 -
P/RPS 12.78 19.60 13.23 13.22 13.71 16.14 3.21 25.86%
P/EPS 38.89 12.46 30.57 26.60 32.61 54.90 66.97 -8.65%
EY 2.57 8.03 3.27 3.76 3.07 1.82 1.49 9.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.77 0.59 0.53 0.48 0.45 0.58 6.98%

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