[APEX] YoY Annualized Quarter 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- -234.21%
YoY- -165.69%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 86,933 119,331 63,904 51,595 38,865 122,010 144,548 0.54%
PBT -36,663 -86,818 -23,574 -21,285 -4,780 38,254 71,669 -
Tax 1,346 13,814 -5,841 -969 4,780 -20,733 -16,593 -
NP -35,317 -73,004 -29,415 -22,254 0 17,521 55,076 -
-
NP to SH -36,103 -73,004 -29,415 -22,254 -8,376 17,521 55,076 -
-
Tax Rate - - - - - 54.20% 23.15% -
Total Cost 122,250 192,335 93,319 73,849 38,865 104,489 89,472 -0.33%
-
Net Worth 229,372 266,929 258,500 281,912 305,553 307,681 393,781 0.57%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 2,123 2,135 - - - - - -100.00%
Div Payout % 0.00% 0.00% - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 229,372 266,929 258,500 281,912 305,553 307,681 393,781 0.57%
NOSH 212,381 213,543 213,636 213,570 213,673 213,667 106,715 -0.72%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -40.63% -61.18% -46.03% -43.13% 0.00% 14.36% 38.10% -
ROE -15.74% -27.35% -11.38% -7.89% -2.74% 5.69% 13.99% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 40.93 55.88 29.91 24.16 18.19 57.10 135.45 1.28%
EPS -17.10 -34.18 -13.77 -10.42 -3.92 8.20 25.80 -
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.08 1.25 1.21 1.32 1.43 1.44 3.69 1.31%
Adjusted Per Share Value based on latest NOSH - 213,589
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 43.07 59.11 31.66 25.56 19.25 60.44 71.61 0.54%
EPS -17.88 -36.17 -14.57 -11.02 -4.15 8.68 27.28 -
DPS 1.05 1.06 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.1363 1.3223 1.2806 1.3966 1.5137 1.5242 1.9507 0.57%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.44 0.59 0.77 0.62 1.05 1.24 0.00 -
P/RPS 1.07 1.06 2.57 2.57 5.77 2.17 0.00 -100.00%
P/EPS -2.59 -1.73 -5.59 -5.95 -26.79 15.12 0.00 -100.00%
EY -38.63 -57.94 -17.88 -16.81 -3.73 6.61 0.00 -100.00%
DY 2.27 1.69 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.41 0.47 0.64 0.47 0.73 0.86 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 03/03/06 23/02/05 19/02/04 26/02/03 26/02/02 01/03/01 10/04/00 -
Price 0.46 0.55 0.87 0.65 1.06 1.12 3.66 -
P/RPS 1.12 0.98 2.91 2.69 5.83 1.96 2.70 0.93%
P/EPS -2.71 -1.61 -6.32 -6.24 -27.04 13.66 7.09 -
EY -36.95 -62.16 -15.83 -16.03 -3.70 7.32 14.10 -
DY 2.17 1.82 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.43 0.44 0.72 0.49 0.74 0.78 0.99 0.89%

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