[APOLLO] QoQ Cumulative Quarter Result on 31-Oct-2002 [#2]

Stock
[APOLLO] APOLLO FOOD HOLDINGS BHD
Announcement Date
26-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- 143.49%
YoY- 1.86%
Quarter Report
Latest QR
Upcoming QR
APOLLO's Result
APOLLO's Financial Summary
View:
Show?
Cumulative Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 28,570 113,409 83,508 53,741 24,928 93,429 70,849 -45.50%
PBT 5,194 18,630 16,291 9,307 3,723 17,925 13,544 -47.30%
Tax -830 -4,654 -4,667 -2,628 -980 -4,202 -3,455 -61.45%
NP 4,364 13,976 11,624 6,679 2,743 13,723 10,089 -42.89%
-
NP to SH 4,364 13,976 11,624 6,679 2,743 13,723 10,089 -42.89%
-
Tax Rate 15.98% 24.98% 28.65% 28.24% 26.32% 23.44% 25.51% -
Total Cost 24,206 99,433 71,884 47,062 22,185 79,706 60,760 -45.94%
-
Net Worth 151,061 156,000 153,599 165,575 161,541 136,236 132,069 9.39%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - 16,000 - 15,997 - 5,676 - -
Div Payout % - 114.48% - 239.52% - 41.37% - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 151,061 156,000 153,599 165,575 161,541 136,236 132,069 9.39%
NOSH 79,926 80,000 80,000 79,988 79,970 70,956 68,076 11.32%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 15.27% 12.32% 13.92% 12.43% 11.00% 14.69% 14.24% -
ROE 2.89% 8.96% 7.57% 4.03% 1.70% 10.07% 7.64% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 35.75 141.76 104.39 67.19 31.17 131.67 104.07 -51.04%
EPS 5.46 17.47 14.53 8.35 3.43 19.34 14.82 -48.70%
DPS 0.00 20.00 0.00 20.00 0.00 8.00 0.00 -
NAPS 1.89 1.95 1.92 2.07 2.02 1.92 1.94 -1.73%
Adjusted Per Share Value based on latest NOSH - 79,979
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 35.71 141.76 104.39 67.18 31.16 116.79 88.56 -45.51%
EPS 5.46 17.47 14.53 8.35 3.43 17.15 12.61 -42.85%
DPS 0.00 20.00 0.00 20.00 0.00 7.10 0.00 -
NAPS 1.8883 1.95 1.92 2.0697 2.0193 1.703 1.6509 9.39%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 1.89 1.70 1.66 1.63 1.77 1.88 1.72 -
P/RPS 5.29 1.20 1.59 2.43 5.68 1.43 1.65 117.89%
P/EPS 34.62 9.73 11.42 19.52 51.60 9.72 11.61 107.58%
EY 2.89 10.28 8.75 5.12 1.94 10.29 8.62 -51.83%
DY 0.00 11.76 0.00 12.27 0.00 4.26 0.00 -
P/NAPS 1.00 0.87 0.86 0.79 0.88 0.98 0.89 8.10%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 23/09/03 27/06/03 25/03/03 26/12/02 27/09/02 28/06/02 29/03/02 -
Price 1.90 1.84 1.64 1.67 1.67 1.72 1.76 -
P/RPS 5.32 1.30 1.57 2.49 5.36 1.31 1.69 115.24%
P/EPS 34.80 10.53 11.29 20.00 48.69 8.89 11.88 105.13%
EY 2.87 9.49 8.86 5.00 2.05 11.24 8.42 -51.30%
DY 0.00 10.87 0.00 11.98 0.00 4.65 0.00 -
P/NAPS 1.01 0.94 0.85 0.81 0.83 0.90 0.91 7.21%

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