[APEX] QoQ Annualized 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- 27.51%
YoY- -32.18%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized 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 131,970 146,622 169,584 63,904 56,128 44,634 38,612 126.39%
PBT 12,032 13,316 21,496 -23,574 -36,704 -58,920 -30,748 -
Tax -7,242 -8,598 -12,876 -5,841 -3,876 -1,078 1,852 -
NP 4,789 4,718 8,620 -29,415 -40,580 -59,998 -28,896 -
-
NP to SH 6,041 4,718 8,620 -29,415 -40,580 -59,998 -28,896 -
-
Tax Rate 60.19% 64.57% 59.90% - - - - -
Total Cost 127,181 141,904 160,964 93,319 96,708 104,632 67,508 52.36%
-
Net Worth 331,733 263,779 262,440 258,500 256,294 256,219 277,846 12.50%
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 331,733 263,779 262,440 258,500 256,294 256,219 277,846 12.50%
NOSH 269,702 214,454 213,366 213,636 213,578 213,516 213,727 16.72%
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 3.63% 3.22% 5.08% -46.03% -72.30% -134.42% -74.84% -
ROE 1.82% 1.79% 3.28% -11.38% -15.83% -23.42% -10.40% -
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 48.93 68.37 79.48 29.91 26.28 20.90 18.07 93.92%
EPS 2.24 2.20 4.04 -13.77 -19.00 -28.10 -13.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.23 1.23 1.21 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 61.79 68.66 79.41 29.92 26.28 20.90 18.08 126.38%
EPS 2.83 2.21 4.04 -13.77 -19.00 -28.09 -13.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5533 1.2351 1.2289 1.2104 1.2001 1.1997 1.301 12.50%
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 1.16 0.88 0.99 2.57 3.01 3.44 3.27 -49.79%
P/EPS 25.45 27.27 19.55 -5.59 -4.16 -2.56 -4.36 -
EY 3.93 3.67 5.11 -17.88 -24.05 -39.03 -22.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.64 0.64 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 1.16 0.82 0.73 2.91 3.08 3.92 3.32 -50.29%
P/EPS 25.45 25.45 14.36 -6.32 -4.26 -2.92 -4.44 -
EY 3.93 3.93 6.97 -15.83 -23.46 -34.27 -22.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.47 0.72 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