[AHEALTH] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
15-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -17.82%
YoY- 4.48%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 50,809 38,589 42,781 43,494 46,257 37,002 40,233 16.81%
PBT 4,648 4,222 3,446 3,323 3,897 3,428 3,228 27.48%
Tax -1,236 -1,021 -1,103 -1,013 -1,086 -1,062 -963 18.08%
NP 3,412 3,201 2,343 2,310 2,811 2,366 2,265 31.37%
-
NP to SH 3,412 3,201 2,343 2,310 2,811 2,366 2,265 31.37%
-
Tax Rate 26.59% 24.18% 32.01% 30.48% 27.87% 30.98% 29.83% -
Total Cost 47,397 35,388 40,438 41,184 43,446 34,636 37,968 15.92%
-
Net Worth 86,790 83,160 79,635 78,888 77,889 43,537 74,340 10.86%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - 2,179 - - 2,225 -
Div Payout % - - - 94.34% - - 98.27% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 86,790 83,160 79,635 78,888 77,889 43,537 74,340 10.86%
NOSH 66,252 66,000 65,814 43,584 43,513 43,537 43,474 32.39%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 6.72% 8.30% 5.48% 5.31% 6.08% 6.39% 5.63% -
ROE 3.93% 3.85% 2.94% 2.93% 3.61% 5.43% 3.05% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 76.69 58.47 65.00 99.79 106.30 84.99 92.54 -11.76%
EPS 5.15 4.85 3.56 5.30 6.46 3.61 5.21 -0.76%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 5.12 -
NAPS 1.31 1.26 1.21 1.81 1.79 1.00 1.71 -16.26%
Adjusted Per Share Value based on latest NOSH - 43,584
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 7.06 5.36 5.94 6.04 6.43 5.14 5.59 16.82%
EPS 0.47 0.44 0.33 0.32 0.39 0.33 0.31 31.94%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.31 -
NAPS 0.1206 0.1156 0.1107 0.1096 0.1082 0.0605 0.1033 10.86%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.14 2.24 1.89 3.02 2.44 2.70 2.88 -
P/RPS 2.79 3.83 2.91 3.03 2.30 3.18 3.11 -6.97%
P/EPS 41.55 46.19 53.09 56.98 37.77 49.68 55.28 -17.31%
EY 2.41 2.17 1.88 1.75 2.65 2.01 1.81 21.00%
DY 0.00 0.00 0.00 1.66 0.00 0.00 1.78 -
P/NAPS 1.63 1.78 1.56 1.67 1.36 2.70 1.68 -1.99%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 19/05/04 26/02/04 13/11/03 15/08/03 21/05/03 26/02/03 18/11/02 -
Price 2.00 2.18 2.17 2.05 2.70 2.45 2.70 -
P/RPS 2.61 3.73 3.34 2.05 2.54 2.88 2.92 -7.20%
P/EPS 38.83 44.95 60.96 38.68 41.80 45.08 51.82 -17.48%
EY 2.58 2.22 1.64 2.59 2.39 2.22 1.93 21.32%
DY 0.00 0.00 0.00 2.44 0.00 0.00 1.90 -
P/NAPS 1.53 1.73 1.79 1.13 1.51 2.45 1.58 -2.11%

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