[APEX] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 32.36%
YoY- -509.43%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 67,253 95,854 131,970 56,128 58,164 34,484 113,998 -8.41%
PBT 14,089 -2,993 12,032 -36,704 3,958 1,325 60,513 -21.55%
Tax -1,565 -449 -7,242 -3,876 2,700 -1,325 -30,174 -38.91%
NP 12,524 -3,442 4,789 -40,580 6,658 0 30,338 -13.70%
-
NP to SH 9,490 -4,004 6,041 -40,580 -6,658 -1,216 30,338 -17.60%
-
Tax Rate 11.11% - 60.19% - -68.22% 100.00% 49.86% -
Total Cost 54,729 99,297 127,181 96,708 51,505 34,484 83,660 -6.82%
-
Net Worth 253,317 261,963 331,733 256,294 298,970 309,655 416,622 -7.95%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 253,317 261,963 331,733 256,294 298,970 309,655 416,622 -7.95%
NOSH 209,352 212,978 269,702 213,578 213,504 212,093 213,652 -0.33%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 18.62% -3.59% 3.63% -72.30% 11.45% 0.00% 26.61% -
ROE 3.75% -1.53% 1.82% -15.83% -2.23% -0.39% 7.28% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 32.12 45.01 48.93 26.28 27.24 16.26 53.36 -8.10%
EPS 4.53 -1.88 2.24 -19.00 -3.12 -0.57 14.20 -17.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.23 1.23 1.20 1.4003 1.46 1.95 -7.64%
Adjusted Per Share Value based on latest NOSH - 217,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 33.32 47.49 65.38 27.81 28.81 17.08 56.47 -8.41%
EPS 4.70 -1.98 2.99 -20.10 -3.30 -0.60 15.03 -17.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2549 1.2977 1.6434 1.2696 1.4811 1.534 2.0639 -7.95%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.52 0.45 0.57 0.79 0.86 0.98 1.49 -
P/RPS 1.62 1.00 1.16 3.01 3.16 6.03 2.79 -8.65%
P/EPS 11.47 -23.94 25.45 -4.16 -27.58 -170.93 10.49 1.49%
EY 8.72 -4.18 3.93 -24.05 -3.63 -0.59 9.53 -1.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.37 0.46 0.66 0.61 0.67 0.76 -9.05%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 23/11/05 24/11/04 19/11/03 02/12/02 23/11/01 22/11/00 -
Price 0.59 0.44 0.57 0.81 0.75 1.08 1.44 -
P/RPS 1.84 0.98 1.16 3.08 2.75 6.64 2.70 -6.18%
P/EPS 13.01 -23.40 25.45 -4.26 -24.05 -188.37 10.14 4.23%
EY 7.68 -4.27 3.93 -23.46 -4.16 -0.53 9.86 -4.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.36 0.46 0.67 0.54 0.74 0.74 -6.63%

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