[APEX] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -58.54%
YoY- -216.68%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 50,061 39,120 43,556 47,318 52,354 57,064 46,487 5.05%
PBT -45,842 -60,965 -35,848 -25,556 -13,016 6,710 1,113 -
Tax -1,852 2,015 1,147 -969 -3,715 -8,609 -4,485 -44.51%
NP -47,694 -58,950 -34,701 -26,525 -16,731 -1,899 -3,372 483.91%
-
NP to SH -47,135 -58,950 -34,701 -26,525 -16,731 -1,899 -4,947 348.82%
-
Tax Rate - - - - - 128.30% 402.96% -
Total Cost 97,755 98,070 78,257 73,843 69,085 58,963 49,859 56.58%
-
Net Worth 261,600 256,390 277,846 281,937 299,470 305,124 304,640 -9.64%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 261,600 256,390 277,846 281,937 299,470 305,124 304,640 -9.64%
NOSH 217,999 213,658 213,727 213,589 213,861 213,478 211,555 2.01%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -95.27% -150.69% -79.67% -56.06% -31.96% -3.33% -7.25% -
ROE -18.02% -22.99% -12.49% -9.41% -5.59% -0.62% -1.62% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 22.96 18.31 20.38 22.15 24.48 26.73 21.97 2.97%
EPS -21.62 -27.59 -16.24 -12.42 -7.82 -0.89 -2.34 339.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.20 1.30 1.32 1.4003 1.4293 1.44 -11.43%
Adjusted Per Share Value based on latest NOSH - 213,589
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 24.80 19.38 21.58 23.44 25.94 28.27 23.03 5.05%
EPS -23.35 -29.20 -17.19 -13.14 -8.29 -0.94 -2.45 348.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2959 1.2701 1.3764 1.3967 1.4835 1.5115 1.5091 -9.64%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.79 0.72 0.59 0.62 0.86 1.03 1.07 -
P/RPS 3.44 3.93 2.90 2.80 3.51 3.85 4.87 -20.66%
P/EPS -3.65 -2.61 -3.63 -4.99 -10.99 -115.79 -45.76 -81.44%
EY -27.37 -38.32 -27.52 -20.03 -9.10 -0.86 -2.19 437.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.60 0.45 0.47 0.61 0.72 0.74 -7.33%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 29/08/03 27/05/03 26/02/03 02/12/02 27/08/02 29/05/02 -
Price 0.81 0.82 0.60 0.65 0.75 0.93 1.09 -
P/RPS 3.53 4.48 2.94 2.93 3.06 3.48 4.96 -20.27%
P/EPS -3.75 -2.97 -3.70 -5.23 -9.59 -104.55 -46.61 -81.33%
EY -26.69 -33.65 -27.06 -19.11 -10.43 -0.96 -2.15 435.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.68 0.46 0.49 0.54 0.65 0.76 -8.05%

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