[APEX] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[APEX] APEX EQUITY HOLDINGS BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 27.51%
YoY- -32.18%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 74,530 86,933 119,331 63,904 51,595 38,865 122,010 -7.88%
PBT 16,013 -36,663 -86,818 -23,574 -21,285 -4,780 38,254 -13.50%
Tax -3,060 1,346 13,814 -5,841 -969 4,780 -20,733 -27.29%
NP 12,953 -35,317 -73,004 -29,415 -22,254 0 17,521 -4.90%
-
NP to SH 10,003 -36,103 -73,004 -29,415 -22,254 -8,376 17,521 -8.91%
-
Tax Rate 19.11% - - - - - 54.20% -
Total Cost 61,577 122,250 192,335 93,319 73,849 38,865 104,489 -8.43%
-
Net Worth 259,696 229,372 266,929 258,500 281,912 305,553 307,681 -2.78%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 2,094 2,123 2,135 - - - - -
Div Payout % 20.94% 0.00% 0.00% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 259,696 229,372 266,929 258,500 281,912 305,553 307,681 -2.78%
NOSH 209,432 212,381 213,543 213,636 213,570 213,673 213,667 -0.33%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 17.38% -40.63% -61.18% -46.03% -43.13% 0.00% 14.36% -
ROE 3.85% -15.74% -27.35% -11.38% -7.89% -2.74% 5.69% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 35.59 40.93 55.88 29.91 24.16 18.19 57.10 -7.57%
EPS 4.77 -17.10 -34.18 -13.77 -10.42 -3.92 8.20 -8.63%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.08 1.25 1.21 1.32 1.43 1.44 -2.46%
Adjusted Per Share Value based on latest NOSH - 212,499
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 34.90 40.71 55.88 29.92 24.16 18.20 57.13 -7.88%
EPS 4.68 -16.91 -34.18 -13.77 -10.42 -3.92 8.20 -8.91%
DPS 0.98 0.99 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.216 1.074 1.2499 1.2104 1.32 1.4307 1.4407 -2.78%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.62 0.44 0.59 0.77 0.62 1.05 1.24 -
P/RPS 1.74 1.07 1.06 2.57 2.57 5.77 2.17 -3.61%
P/EPS 12.98 -2.59 -1.73 -5.59 -5.95 -26.79 15.12 -2.51%
EY 7.70 -38.63 -57.94 -17.88 -16.81 -3.73 6.61 2.57%
DY 1.61 2.27 1.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.41 0.47 0.64 0.47 0.73 0.86 -8.63%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 13/02/07 03/03/06 23/02/05 19/02/04 26/02/03 26/02/02 01/03/01 -
Price 0.85 0.46 0.55 0.87 0.65 1.06 1.12 -
P/RPS 2.39 1.12 0.98 2.91 2.69 5.83 1.96 3.35%
P/EPS 17.80 -2.71 -1.61 -6.32 -6.24 -27.04 13.66 4.50%
EY 5.62 -36.95 -62.16 -15.83 -16.03 -3.70 7.32 -4.30%
DY 1.18 2.17 1.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.43 0.44 0.72 0.49 0.74 0.78 -2.02%

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