[APOLLO] QoQ Cumulative Quarter Result on 30-Apr-2002 [#4]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
28-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
30-Apr-2002 [#4]
Profit Trend
QoQ- 36.02%
YoY- -30.5%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 83,508 53,741 24,928 93,429 70,849 45,667 21,667 145.21%
PBT 16,291 9,307 3,723 17,925 13,544 8,456 4,079 151.09%
Tax -4,667 -2,628 -980 -4,202 -3,455 -1,899 -896 199.58%
NP 11,624 6,679 2,743 13,723 10,089 6,557 3,183 136.58%
-
NP to SH 11,624 6,679 2,743 13,723 10,089 6,557 3,183 136.58%
-
Tax Rate 28.65% 28.24% 26.32% 23.44% 25.51% 22.46% 21.97% -
Total Cost 71,884 47,062 22,185 79,706 60,760 39,110 18,484 146.68%
-
Net Worth 153,599 165,575 161,541 136,236 132,069 127,780 130,758 11.29%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div - 15,997 - 5,676 - - - -
Div Payout % - 239.52% - 41.37% - - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 153,599 165,575 161,541 136,236 132,069 127,780 130,758 11.29%
NOSH 80,000 79,988 79,970 70,956 68,076 59,990 39,987 58.57%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 13.92% 12.43% 11.00% 14.69% 14.24% 14.36% 14.69% -
ROE 7.57% 4.03% 1.70% 10.07% 7.64% 5.13% 2.43% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 104.39 67.19 31.17 131.67 104.07 76.12 54.18 54.65%
EPS 14.53 8.35 3.43 19.34 14.82 10.93 7.96 49.19%
DPS 0.00 20.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.92 2.07 2.02 1.92 1.94 2.13 3.27 -29.81%
Adjusted Per Share Value based on latest NOSH - 70,862
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 104.39 67.18 31.16 116.79 88.56 57.08 27.08 145.24%
EPS 14.53 8.35 3.43 17.15 12.61 8.20 3.98 136.53%
DPS 0.00 20.00 0.00 7.10 0.00 0.00 0.00 -
NAPS 1.92 2.0697 2.0193 1.703 1.6509 1.5973 1.6345 11.29%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 1.66 1.63 1.77 1.88 1.72 1.76 3.20 -
P/RPS 1.59 2.43 5.68 1.43 1.65 2.31 5.91 -58.22%
P/EPS 11.42 19.52 51.60 9.72 11.61 16.10 40.20 -56.68%
EY 8.75 5.12 1.94 10.29 8.62 6.21 2.49 130.61%
DY 0.00 12.27 0.00 4.26 0.00 0.00 0.00 -
P/NAPS 0.86 0.79 0.88 0.98 0.89 0.83 0.98 -8.31%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 25/03/03 26/12/02 27/09/02 28/06/02 29/03/02 14/12/01 27/09/01 -
Price 1.64 1.67 1.67 1.72 1.76 1.78 2.80 -
P/RPS 1.57 2.49 5.36 1.31 1.69 2.34 5.17 -54.72%
P/EPS 11.29 20.00 48.69 8.89 11.88 16.29 35.18 -53.02%
EY 8.86 5.00 2.05 11.24 8.42 6.14 2.84 113.06%
DY 0.00 11.98 0.00 4.65 0.00 0.00 0.00 -
P/NAPS 0.85 0.81 0.83 0.90 0.91 0.84 0.86 -0.77%

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