[APEX] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -69.88%
YoY- -3004.27%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 96,646 63,903 50,061 39,120 43,556 47,318 52,354 50.42%
PBT -10,513 -23,574 -45,842 -60,965 -35,848 -25,556 -13,016 -13.25%
Tax -9,524 -5,842 -1,852 2,015 1,147 -969 -3,715 87.20%
NP -20,037 -29,416 -47,694 -58,950 -34,701 -26,525 -16,731 12.76%
-
NP to SH -19,478 -28,857 -47,135 -58,950 -34,701 -26,525 -16,731 10.65%
-
Tax Rate - - - - - - - -
Total Cost 116,683 93,319 97,755 98,070 78,257 73,843 69,085 41.77%
-
Net Worth 262,440 212,499 261,600 256,390 277,846 281,937 299,470 -8.41%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 262,440 212,499 261,600 256,390 277,846 281,937 299,470 -8.41%
NOSH 213,366 212,499 217,999 213,658 213,727 213,589 213,861 -0.15%
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 -20.73% -46.03% -95.27% -150.69% -79.67% -56.06% -31.96% -
ROE -7.42% -13.58% -18.02% -22.99% -12.49% -9.41% -5.59% -
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 45.30 30.07 22.96 18.31 20.38 22.15 24.48 50.67%
EPS -9.13 -13.58 -21.62 -27.59 -16.24 -12.42 -7.82 10.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.00 1.20 1.20 1.30 1.32 1.4003 -8.27%
Adjusted Per Share Value based on latest NOSH - 213,658
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 47.88 31.66 24.80 19.38 21.58 23.44 25.94 50.41%
EPS -9.65 -14.30 -23.35 -29.20 -17.19 -13.14 -8.29 10.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3001 1.0527 1.2959 1.2701 1.3764 1.3967 1.4835 -8.41%
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 0.79 0.77 0.79 0.72 0.59 0.62 0.86 -
P/RPS 1.74 2.56 3.44 3.93 2.90 2.80 3.51 -37.33%
P/EPS -8.65 -5.67 -3.65 -2.61 -3.63 -4.99 -10.99 -14.74%
EY -11.56 -17.64 -27.37 -38.32 -27.52 -20.03 -9.10 17.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.77 0.66 0.60 0.45 0.47 0.61 3.24%
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 27/05/04 19/02/04 19/11/03 29/08/03 27/05/03 26/02/03 02/12/02 -
Price 0.58 0.87 0.81 0.82 0.60 0.65 0.75 -
P/RPS 1.28 2.89 3.53 4.48 2.94 2.93 3.06 -44.03%
P/EPS -6.35 -6.41 -3.75 -2.97 -3.70 -5.23 -9.59 -24.01%
EY -15.74 -15.61 -26.69 -33.65 -27.06 -19.11 -10.43 31.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.87 0.67 0.68 0.46 0.49 0.54 -8.83%

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