[APEX] QoQ Cumulative 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- -345.61%
YoY- -165.69%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 42,096 22,317 9,653 51,595 43,623 24,075 11,622 135.66%
PBT -27,528 -29,460 -7,687 -21,285 2,969 5,948 2,605 -
Tax -2,907 -539 463 -969 2,025 -3,523 -1,653 45.64%
NP -30,435 -29,999 -7,224 -22,254 4,994 2,425 952 -
-
NP to SH -30,435 -29,999 -7,224 -22,254 -4,994 2,425 952 -
-
Tax Rate - - - - -68.20% 59.23% 63.45% -
Total Cost 72,531 52,316 16,877 73,849 38,629 21,650 10,670 258.42%
-
Net Worth 256,294 256,219 277,846 281,912 298,970 304,039 304,640 -10.87%
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 256,294 256,219 277,846 281,912 298,970 304,039 304,640 -10.87%
NOSH 213,578 213,516 213,727 213,570 213,504 212,719 211,555 0.63%
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 -72.30% -134.42% -74.84% -43.13% 11.45% 10.07% 8.19% -
ROE -11.88% -11.71% -2.60% -7.89% -1.67% 0.80% 0.31% -
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 19.71 10.45 4.52 24.16 20.43 11.32 5.49 134.28%
EPS -14.25 -14.05 -3.38 -10.42 -2.34 1.14 0.45 -
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 19.71 10.45 4.52 24.16 20.43 11.27 5.44 135.71%
EPS -14.25 -14.05 -3.38 -10.42 -2.34 1.14 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2001 1.1997 1.301 1.32 1.3999 1.4237 1.4265 -10.87%
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 4.01 6.89 13.06 2.57 4.21 9.10 19.48 -65.10%
P/EPS -5.54 -5.12 -17.46 -5.95 -36.77 90.35 237.78 -
EY -18.04 -19.51 -5.73 -16.81 -2.72 1.11 0.42 -
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 4.11 7.85 13.28 2.69 3.67 8.22 19.84 -64.95%
P/EPS -5.68 -5.84 -17.75 -6.24 -32.06 81.58 242.22 -
EY -17.59 -17.13 -5.63 -16.03 -3.12 1.23 0.41 -
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