[APEX] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 145.46%
YoY- 138.43%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 51,595 58,164 48,150 46,488 38,865 34,484 24,630 63.49%
PBT -21,285 3,958 11,896 10,420 -4,780 1,325 -11,086 54.29%
Tax -969 2,700 -7,046 -6,612 4,780 -1,325 11,086 -
NP -22,254 6,658 4,850 3,808 0 0 0 -
-
NP to SH -22,254 -6,658 4,850 3,808 -8,376 -1,216 -8,106 95.70%
-
Tax Rate - -68.22% 59.23% 63.45% - 100.00% - -
Total Cost 73,849 51,505 43,300 42,680 38,865 34,484 24,630 107.51%
-
Net Worth 281,912 298,970 304,039 304,640 305,553 309,655 306,129 -5.33%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 281,912 298,970 304,039 304,640 305,553 309,655 306,129 -5.33%
NOSH 213,570 213,504 212,719 211,555 213,673 212,093 213,315 0.07%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -43.13% 11.45% 10.07% 8.19% 0.00% 0.00% 0.00% -
ROE -7.89% -2.23% 1.60% 1.25% -2.74% -0.39% -2.65% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 24.16 27.24 22.64 21.97 18.19 16.26 11.55 63.34%
EPS -10.42 -3.12 2.28 1.80 -3.92 -0.57 -3.80 95.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.4003 1.4293 1.44 1.43 1.46 1.4351 -5.40%
Adjusted Per Share Value based on latest NOSH - 211,555
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 24.16 27.24 22.55 21.77 18.20 16.15 11.53 63.52%
EPS -10.42 -3.12 2.27 1.78 -3.92 -0.57 -3.80 95.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.3999 1.4237 1.4265 1.4307 1.45 1.4334 -5.33%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.62 0.86 1.03 1.07 1.05 0.98 0.99 -
P/RPS 2.57 3.16 4.55 4.87 5.77 6.03 8.57 -55.09%
P/EPS -5.95 -27.58 45.18 59.44 -26.79 -170.93 -26.05 -62.53%
EY -16.81 -3.63 2.21 1.68 -3.73 -0.59 -3.84 166.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.61 0.72 0.74 0.73 0.67 0.69 -22.52%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 02/12/02 27/08/02 29/05/02 26/02/02 23/11/01 22/08/01 -
Price 0.65 0.75 0.93 1.09 1.06 1.08 1.21 -
P/RPS 2.69 2.75 4.11 4.96 5.83 6.64 10.48 -59.51%
P/EPS -6.24 -24.05 40.79 60.56 -27.04 -188.37 -31.84 -66.16%
EY -16.03 -4.16 2.45 1.65 -3.70 -0.53 -3.14 195.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.54 0.65 0.76 0.74 0.74 0.84 -30.11%

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