[APEX] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 129.3%
YoY- 129.83%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 119,331 131,970 146,622 169,584 63,904 56,128 44,634 92.05%
PBT -86,818 12,032 13,316 21,496 -23,574 -36,704 -58,920 29.33%
Tax 13,814 -7,242 -8,598 -12,876 -5,841 -3,876 -1,078 -
NP -73,004 4,789 4,718 8,620 -29,415 -40,580 -59,998 13.90%
-
NP to SH -73,004 6,041 4,718 8,620 -29,415 -40,580 -59,998 13.90%
-
Tax Rate - 60.19% 64.57% 59.90% - - - -
Total Cost 192,335 127,181 141,904 160,964 93,319 96,708 104,632 49.78%
-
Net Worth 266,929 331,733 263,779 262,440 258,500 256,294 256,219 2.75%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 2,135 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 266,929 331,733 263,779 262,440 258,500 256,294 256,219 2.75%
NOSH 213,543 269,702 214,454 213,366 213,636 213,578 213,516 0.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -61.18% 3.63% 3.22% 5.08% -46.03% -72.30% -134.42% -
ROE -27.35% 1.82% 1.79% 3.28% -11.38% -15.83% -23.42% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 55.88 48.93 68.37 79.48 29.91 26.28 20.90 92.06%
EPS -34.18 2.24 2.20 4.04 -13.77 -19.00 -28.10 13.88%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.23 1.23 1.23 1.21 1.20 1.20 2.74%
Adjusted Per Share Value based on latest NOSH - 213,366
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 55.88 61.79 68.66 79.41 29.92 26.28 20.90 92.06%
EPS -34.18 2.83 2.21 4.04 -13.77 -19.00 -28.09 13.90%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2499 1.5533 1.2351 1.2289 1.2104 1.2001 1.1997 2.75%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.59 0.57 0.60 0.79 0.77 0.79 0.72 -
P/RPS 1.06 1.16 0.88 0.99 2.57 3.01 3.44 -54.21%
P/EPS -1.73 25.45 27.27 19.55 -5.59 -4.16 -2.56 -22.90%
EY -57.94 3.93 3.67 5.11 -17.88 -24.05 -39.03 29.97%
DY 1.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.49 0.64 0.64 0.66 0.60 -14.96%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 24/11/04 30/08/04 27/05/04 19/02/04 19/11/03 29/08/03 -
Price 0.55 0.57 0.56 0.58 0.87 0.81 0.82 -
P/RPS 0.98 1.16 0.82 0.73 2.91 3.08 3.92 -60.14%
P/EPS -1.61 25.45 25.45 14.36 -6.32 -4.26 -2.92 -32.63%
EY -62.16 3.93 3.93 6.97 -15.83 -23.46 -34.27 48.46%
DY 1.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.46 0.47 0.72 0.67 0.68 -25.09%

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