[APEX] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 333.94%
YoY- 105.91%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 25,667 30,195 42,396 21,808 19,779 12,663 9,653 91.58%
PBT 2,366 1,284 5,374 3,954 1,933 -21,774 -7,687 -
Tax -1,133 -1,081 -3,219 -2,934 -2,369 -1,002 463 -
NP 1,233 203 2,155 1,020 -436 -22,776 -7,224 -
-
NP to SH 1,229 247 2,155 1,020 -436 -22,776 -7,224 -
-
Tax Rate 47.89% 84.19% 59.90% 74.20% 122.56% - - -
Total Cost 24,434 29,992 40,241 20,788 20,215 35,439 16,877 27.89%
-
Net Worth 260,632 249,689 262,440 212,499 261,600 256,390 277,846 -4.16%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 260,632 249,689 262,440 212,499 261,600 256,390 277,846 -4.16%
NOSH 211,896 202,999 213,366 212,499 217,999 213,658 213,727 -0.57%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.80% 0.67% 5.08% 4.68% -2.20% -179.86% -74.84% -
ROE 0.47% 0.10% 0.82% 0.48% -0.17% -8.88% -2.60% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 12.11 14.87 19.87 10.26 9.07 5.93 4.52 92.55%
EPS 0.58 0.10 1.01 0.48 -0.20 -10.66 -3.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.23 1.23 1.00 1.20 1.20 1.30 -3.61%
Adjusted Per Share Value based on latest NOSH - 212,499
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 12.72 14.96 21.00 10.80 9.80 6.27 4.78 91.68%
EPS 0.61 0.12 1.07 0.51 -0.22 -11.28 -3.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2911 1.2369 1.3001 1.0527 1.2959 1.2701 1.3764 -4.16%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.57 0.60 0.79 0.77 0.79 0.72 0.59 -
P/RPS 4.71 4.03 3.98 7.50 8.71 12.15 13.06 -49.23%
P/EPS 98.28 493.12 78.22 160.42 -395.00 -6.75 -17.46 -
EY 1.02 0.20 1.28 0.62 -0.25 -14.81 -5.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.64 0.77 0.66 0.60 0.45 1.47%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 30/08/04 27/05/04 19/02/04 19/11/03 29/08/03 27/05/03 -
Price 0.57 0.56 0.58 0.87 0.81 0.82 0.60 -
P/RPS 4.71 3.76 2.92 8.48 8.93 13.84 13.28 -49.80%
P/EPS 98.28 460.24 57.43 181.25 -405.00 -7.69 -17.75 -
EY 1.02 0.22 1.74 0.55 -0.25 -13.00 -5.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.47 0.87 0.67 0.68 0.46 0.00%

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