[APEX] QoQ 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- 111.27%
YoY- 129.83%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
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 20,353 25,667 30,195 42,396 21,808 19,779 12,663 37.01%
PBT -95,842 2,366 1,284 5,374 3,954 1,933 -21,774 167.37%
Tax 19,246 -1,133 -1,081 -3,219 -2,934 -2,369 -1,002 -
NP -76,596 1,233 203 2,155 1,020 -436 -22,776 123.64%
-
NP to SH -76,596 1,229 247 2,155 1,020 -436 -22,776 123.64%
-
Tax Rate - 47.89% 84.19% 59.90% 74.20% 122.56% - -
Total Cost 96,949 24,434 29,992 40,241 20,788 20,215 35,439 95.00%
-
Net Worth 266,945 260,632 249,689 262,440 212,499 261,600 256,390 2.71%
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 266,945 260,632 249,689 262,440 212,499 261,600 256,390 2.71%
NOSH 213,556 211,896 202,999 213,366 212,499 217,999 213,658 -0.03%
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 -376.34% 4.80% 0.67% 5.08% 4.68% -2.20% -179.86% -
ROE -28.69% 0.47% 0.10% 0.82% 0.48% -0.17% -8.88% -
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 9.53 12.11 14.87 19.87 10.26 9.07 5.93 37.00%
EPS -35.87 0.58 0.10 1.01 0.48 -0.20 -10.66 123.72%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.23 1.23 1.23 1.00 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 9.53 12.02 14.14 19.85 10.21 9.26 5.93 37.00%
EPS -35.87 0.58 0.12 1.01 0.48 -0.20 -10.66 123.72%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.2204 1.1692 1.2289 0.995 1.2249 1.2005 2.71%
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 6.19 4.71 4.03 3.98 7.50 8.71 12.15 -36.08%
P/EPS -1.64 98.28 493.12 78.22 160.42 -395.00 -6.75 -60.89%
EY -60.79 1.02 0.20 1.28 0.62 -0.25 -14.81 155.26%
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 0.77 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 5.77 4.71 3.76 2.92 8.48 8.93 13.84 -44.04%
P/EPS -1.53 98.28 460.24 57.43 181.25 -405.00 -7.69 -65.75%
EY -65.21 1.02 0.22 1.74 0.55 -0.25 -13.00 191.60%
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 0.87 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