[APEX] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -107.63%
YoY- -1337.07%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 71,384 111,386 146,622 44,634 48,150 24,630 145,806 -11.21%
PBT 17,384 -4,608 13,316 -58,920 11,896 -11,086 81,674 -22.72%
Tax -1,354 -686 -8,598 -1,078 -7,046 11,086 -39,118 -42.89%
NP 16,030 -5,294 4,718 -59,998 4,850 0 42,556 -15.01%
-
NP to SH 11,890 -4,230 4,718 -59,998 4,850 -8,106 42,556 -19.13%
-
Tax Rate 7.79% - 64.57% - 59.23% - 47.90% -
Total Cost 55,354 116,680 141,904 104,632 43,300 24,630 103,250 -9.86%
-
Net Worth 258,386 331,543 263,779 256,219 304,039 306,129 414,451 -7.56%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 258,386 331,543 263,779 256,219 304,039 306,129 414,451 -7.56%
NOSH 210,070 267,373 214,454 213,516 212,719 213,315 213,634 -0.27%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 22.46% -4.75% 3.22% -134.42% 10.07% 0.00% 29.19% -
ROE 4.60% -1.28% 1.79% -23.42% 1.60% -2.65% 10.27% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 33.98 41.66 68.37 20.90 22.64 11.55 68.25 -10.96%
EPS 5.66 -1.98 2.20 -28.10 2.28 -3.80 19.92 -18.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.24 1.23 1.20 1.4293 1.4351 1.94 -7.31%
Adjusted Per Share Value based on latest NOSH - 213,658
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 33.43 52.16 68.66 20.90 22.55 11.53 68.27 -11.21%
EPS 5.57 -1.98 2.21 -28.09 2.27 -3.80 19.93 -19.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2099 1.5524 1.2351 1.1997 1.4237 1.4334 1.9406 -7.56%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.52 0.39 0.60 0.72 1.03 0.99 2.39 -
P/RPS 1.53 0.94 0.88 3.44 4.55 8.57 3.50 -12.87%
P/EPS 9.19 -24.65 27.27 -2.56 45.18 -26.05 12.00 -4.34%
EY 10.88 -4.06 3.67 -39.03 2.21 -3.84 8.33 4.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.31 0.49 0.60 0.72 0.69 1.23 -16.38%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 08/08/05 30/08/04 29/08/03 27/08/02 22/08/01 23/08/00 -
Price 0.50 0.50 0.56 0.82 0.93 1.21 2.17 -
P/RPS 1.47 1.20 0.82 3.92 4.11 10.48 3.18 -12.06%
P/EPS 8.83 -31.60 25.45 -2.92 40.79 -31.84 10.89 -3.43%
EY 11.32 -3.16 3.93 -34.27 2.45 -3.14 9.18 3.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.46 0.68 0.65 0.84 1.12 -15.41%

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