[APEX] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -234.21%
YoY- -165.69%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 56,128 44,634 38,612 51,595 58,164 48,150 46,488 13.37%
PBT -36,704 -58,920 -30,748 -21,285 3,958 11,896 10,420 -
Tax -3,876 -1,078 1,852 -969 2,700 -7,046 -6,612 -29.93%
NP -40,580 -59,998 -28,896 -22,254 6,658 4,850 3,808 -
-
NP to SH -40,580 -59,998 -28,896 -22,254 -6,658 4,850 3,808 -
-
Tax Rate - - - - -68.22% 59.23% 63.45% -
Total Cost 96,708 104,632 67,508 73,849 51,505 43,300 42,680 72.42%
-
Net Worth 256,294 256,219 277,846 281,912 298,970 304,039 304,640 -10.87%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 256,294 256,219 277,846 281,912 298,970 304,039 304,640 -10.87%
NOSH 213,578 213,516 213,727 213,570 213,504 212,719 211,555 0.63%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -72.30% -134.42% -74.84% -43.13% 11.45% 10.07% 8.19% -
ROE -15.83% -23.42% -10.40% -7.89% -2.23% 1.60% 1.25% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 26.28 20.90 18.07 24.16 27.24 22.64 21.97 12.67%
EPS -19.00 -28.10 -13.52 -10.42 -3.12 2.28 1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.20 1.30 1.32 1.4003 1.4293 1.44 -11.43%
Adjusted Per Share Value based on latest NOSH - 213,589
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 27.81 22.11 19.13 25.56 28.81 23.85 23.03 13.38%
EPS -20.10 -29.72 -14.31 -11.02 -3.30 2.40 1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2696 1.2693 1.3764 1.3966 1.4811 1.5062 1.5091 -10.87%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.79 0.72 0.59 0.62 0.86 1.03 1.07 -
P/RPS 3.01 3.44 3.27 2.57 3.16 4.55 4.87 -27.41%
P/EPS -4.16 -2.56 -4.36 -5.95 -27.58 45.18 59.44 -
EY -24.05 -39.03 -22.92 -16.81 -3.63 2.21 1.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.60 0.45 0.47 0.61 0.72 0.74 -7.33%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 29/08/03 27/05/03 26/02/03 02/12/02 27/08/02 29/05/02 -
Price 0.81 0.82 0.60 0.65 0.75 0.93 1.09 -
P/RPS 3.08 3.92 3.32 2.69 2.75 4.11 4.96 -27.19%
P/EPS -4.26 -2.92 -4.44 -6.24 -24.05 40.79 60.56 -
EY -23.46 -34.27 -22.53 -16.03 -4.16 2.45 1.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.68 0.46 0.49 0.54 0.65 0.76 -8.05%

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