[APEX] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -29.85%
YoY- -858.82%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 63,904 56,128 44,634 38,612 51,595 58,164 48,150 20.70%
PBT -23,574 -36,704 -58,920 -30,748 -21,285 3,958 11,896 -
Tax -5,841 -3,876 -1,078 1,852 -969 2,700 -7,046 -11.72%
NP -29,415 -40,580 -59,998 -28,896 -22,254 6,658 4,850 -
-
NP to SH -29,415 -40,580 -59,998 -28,896 -22,254 -6,658 4,850 -
-
Tax Rate - - - - - -68.22% 59.23% -
Total Cost 93,319 96,708 104,632 67,508 73,849 51,505 43,300 66.61%
-
Net Worth 258,500 256,294 256,219 277,846 281,912 298,970 304,039 -10.22%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 258,500 256,294 256,219 277,846 281,912 298,970 304,039 -10.22%
NOSH 213,636 213,578 213,516 213,727 213,570 213,504 212,719 0.28%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -46.03% -72.30% -134.42% -74.84% -43.13% 11.45% 10.07% -
ROE -11.38% -15.83% -23.42% -10.40% -7.89% -2.23% 1.60% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 29.91 26.28 20.90 18.07 24.16 27.24 22.64 20.33%
EPS -13.77 -19.00 -28.10 -13.52 -10.42 -3.12 2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.20 1.20 1.30 1.32 1.4003 1.4293 -10.48%
Adjusted Per Share Value based on latest NOSH - 213,727
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 31.66 27.81 22.11 19.13 25.56 28.81 23.85 20.72%
EPS -14.57 -20.10 -29.72 -14.31 -11.02 -3.30 2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2806 1.2696 1.2693 1.3764 1.3966 1.4811 1.5062 -10.22%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.77 0.79 0.72 0.59 0.62 0.86 1.03 -
P/RPS 2.57 3.01 3.44 3.27 2.57 3.16 4.55 -31.59%
P/EPS -5.59 -4.16 -2.56 -4.36 -5.95 -27.58 45.18 -
EY -17.88 -24.05 -39.03 -22.92 -16.81 -3.63 2.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.66 0.60 0.45 0.47 0.61 0.72 -7.53%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 19/02/04 19/11/03 29/08/03 27/05/03 26/02/03 02/12/02 27/08/02 -
Price 0.87 0.81 0.82 0.60 0.65 0.75 0.93 -
P/RPS 2.91 3.08 3.92 3.32 2.69 2.75 4.11 -20.51%
P/EPS -6.32 -4.26 -2.92 -4.44 -6.24 -24.05 40.79 -
EY -15.83 -23.46 -34.27 -22.53 -16.03 -4.16 2.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.67 0.68 0.46 0.49 0.54 0.65 7.03%

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