[APEX] YoY Annualized Quarter 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- 129.3%
YoY- 129.83%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 148,124 72,436 135,248 169,584 38,612 46,488 23,172 36.21%
PBT 34,992 6,892 15,136 21,496 -30,748 10,420 -13,152 -
Tax -8,176 -868 -8,124 -12,876 1,852 -6,612 13,152 -
NP 26,816 6,024 7,012 8,620 -28,896 3,808 0 -
-
NP to SH 20,068 4,856 7,012 8,620 -28,896 3,808 -9,908 -
-
Tax Rate 23.37% 12.59% 53.67% 59.90% - 63.45% - -
Total Cost 121,308 66,412 128,236 160,964 67,508 42,680 23,172 31.75%
-
Net Worth 259,211 238,613 269,363 262,440 277,846 304,640 307,489 -2.80%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 259,211 238,613 269,363 262,440 277,846 304,640 307,489 -2.80%
NOSH 209,041 209,310 213,780 213,366 213,727 211,555 213,534 -0.35%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 18.10% 8.32% 5.18% 5.08% -74.84% 8.19% 0.00% -
ROE 7.74% 2.04% 2.60% 3.28% -10.40% 1.25% -3.22% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 70.86 34.61 63.26 79.48 18.07 21.97 10.85 36.69%
EPS 9.60 2.32 3.28 4.04 -13.52 1.80 -4.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.14 1.26 1.23 1.30 1.44 1.44 -2.46%
Adjusted Per Share Value based on latest NOSH - 213,366
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 69.36 33.92 63.33 79.41 18.08 21.77 10.85 36.21%
EPS 9.40 2.27 3.28 4.04 -13.53 1.78 -4.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2137 1.1173 1.2613 1.2289 1.301 1.4265 1.4398 -2.80%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.87 0.45 0.47 0.79 0.59 1.07 0.90 -
P/RPS 1.23 1.30 0.74 0.99 3.27 4.87 8.29 -27.22%
P/EPS 9.06 19.40 14.33 19.55 -4.36 59.44 -19.40 -
EY 11.03 5.16 6.98 5.11 -22.92 1.68 -5.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.39 0.37 0.64 0.45 0.74 0.62 2.04%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 07/06/06 25/05/05 27/05/04 27/05/03 29/05/02 30/05/01 -
Price 0.76 0.50 0.37 0.58 0.60 1.09 0.99 -
P/RPS 1.07 1.44 0.58 0.73 3.32 4.96 9.12 -30.02%
P/EPS 7.92 21.55 11.28 14.36 -4.44 60.56 -21.34 -
EY 12.63 4.64 8.86 6.97 -22.53 1.65 -4.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.44 0.29 0.47 0.46 0.76 0.69 -2.03%

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