[APEX] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 40.94%
YoY- -698.19%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 47,318 52,354 57,064 46,487 38,865 43,663 42,711 7.04%
PBT -25,556 -13,016 6,710 1,113 -4,780 -6,137 -8,125 114.22%
Tax -969 -3,715 -8,609 -4,485 456 9,277 9,600 -
NP -26,525 -16,731 -1,899 -3,372 -4,324 3,140 1,475 -
-
NP to SH -26,525 -16,731 -1,899 -4,947 -8,376 -6,145 -7,810 125.44%
-
Tax Rate - - 128.30% 402.96% - - - -
Total Cost 73,843 69,085 58,963 49,859 43,189 40,523 41,236 47.30%
-
Net Worth 281,937 299,470 305,124 304,640 305,831 311,863 305,443 -5.18%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 281,937 299,470 305,124 304,640 305,831 311,863 305,443 -5.18%
NOSH 213,589 213,861 213,478 211,555 213,868 213,605 212,837 0.23%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -56.06% -31.96% -3.33% -7.25% -11.13% 7.19% 3.45% -
ROE -9.41% -5.59% -0.62% -1.62% -2.74% -1.97% -2.56% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 22.15 24.48 26.73 21.97 18.17 20.44 20.07 6.77%
EPS -12.42 -7.82 -0.89 -2.34 -3.92 -2.88 -3.67 124.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.4003 1.4293 1.44 1.43 1.46 1.4351 -5.40%
Adjusted Per Share Value based on latest NOSH - 211,555
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 22.16 24.51 26.72 21.77 18.20 20.45 20.00 7.05%
EPS -12.42 -7.83 -0.89 -2.32 -3.92 -2.88 -3.66 125.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3202 1.4023 1.4287 1.4265 1.432 1.4603 1.4302 -5.18%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.62 0.86 1.03 1.07 1.05 0.98 0.99 -
P/RPS 2.80 3.51 3.85 4.87 5.78 4.79 4.93 -31.34%
P/EPS -4.99 -10.99 -115.79 -45.76 -26.81 -34.07 -26.98 -67.43%
EY -20.03 -9.10 -0.86 -2.19 -3.73 -2.94 -3.71 206.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.61 0.72 0.74 0.73 0.67 0.69 -22.52%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 02/12/02 27/08/02 29/05/02 26/02/02 23/11/01 22/08/01 -
Price 0.65 0.75 0.93 1.09 1.06 1.08 1.21 -
P/RPS 2.93 3.06 3.48 4.96 5.83 5.28 6.03 -38.11%
P/EPS -5.23 -9.59 -104.55 -46.61 -27.07 -37.54 -32.97 -70.59%
EY -19.11 -10.43 -0.96 -2.15 -3.69 -2.66 -3.03 240.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.54 0.65 0.76 0.74 0.74 0.84 -30.11%

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