[APEX] QoQ TTM 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- 32.5%
YoY- 43.87%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 118,611 120,066 114,178 96,646 63,903 50,061 39,120 108.78%
PBT -86,818 12,978 12,545 -10,513 -23,574 -45,842 -60,965 26.44%
Tax 13,813 -8,367 -9,603 -9,524 -5,842 -1,852 2,015 258.76%
NP -73,005 4,611 2,942 -20,037 -29,416 -47,694 -58,950 15.24%
-
NP to SH -72,961 4,655 3,545 -19,478 -28,857 -47,135 -58,950 15.20%
-
Tax Rate - 64.47% 76.55% - - - - -
Total Cost 191,616 115,455 111,236 116,683 93,319 97,755 98,070 55.97%
-
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 -61.55% 3.84% 2.58% -20.73% -46.03% -95.27% -150.69% -
ROE -27.33% 1.79% 1.42% -7.42% -13.58% -18.02% -22.99% -
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 55.54 56.66 56.25 45.30 30.07 22.96 18.31 108.84%
EPS -34.16 2.20 1.75 -9.13 -13.58 -21.62 -27.59 15.22%
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 55.54 56.22 53.46 45.25 29.92 23.44 18.32 108.76%
EPS -34.16 2.18 1.66 -9.12 -13.51 -22.07 -27.60 15.20%
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 1.06 1.01 1.07 1.74 2.56 3.44 3.93 -58.08%
P/EPS -1.73 25.95 34.36 -8.65 -5.67 -3.65 -2.61 -23.88%
EY -57.91 3.85 2.91 -11.56 -17.64 -27.37 -38.32 31.52%
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 0.99 1.01 1.00 1.28 2.89 3.53 4.48 -63.28%
P/EPS -1.61 25.95 32.07 -6.35 -6.41 -3.75 -2.97 -33.39%
EY -62.12 3.85 3.12 -15.74 -15.61 -26.69 -33.65 50.20%
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