[APEX] YoY 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- 333.94%
YoY- 105.91%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
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 24,090 15,042 20,353 21,808 7,966 13,002 17,800 5.17%
PBT 5,446 -34,418 -95,842 3,954 -18,314 -5,744 -7,131 -
Tax -1,886 1,683 19,246 -2,934 1,056 5,744 7,131 -
NP 3,560 -32,735 -76,596 1,020 -17,258 0 0 -
-
NP to SH 2,885 -33,100 -76,596 1,020 -17,258 -7,464 -5,233 -
-
Tax Rate 34.63% - - 74.20% - - - -
Total Cost 20,530 47,777 96,949 20,788 25,224 13,002 17,800 2.40%
-
Net Worth 259,944 229,313 266,945 212,499 281,937 305,831 307,590 -2.76%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 2,096 2,123 2,135 - - - - -
Div Payout % 72.66% 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 259,944 229,313 266,945 212,499 281,937 305,831 307,590 -2.76%
NOSH 209,632 212,327 213,556 212,499 213,589 213,868 213,604 -0.31%
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 14.78% -217.62% -376.34% 4.68% -216.65% 0.00% 0.00% -
ROE 1.11% -14.43% -28.69% 0.48% -6.12% -2.44% -1.70% -
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 11.49 7.08 9.53 10.26 3.73 6.08 8.33 5.50%
EPS 1.38 -15.67 -35.87 0.48 -8.08 -3.49 -2.45 -
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.08 1.25 1.00 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 11.28 7.04 9.53 10.21 3.73 6.09 8.33 5.18%
EPS 1.35 -15.50 -35.87 0.48 -8.08 -3.49 -2.45 -
DPS 0.98 0.99 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.2172 1.0738 1.25 0.995 1.3202 1.432 1.4403 -2.76%
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 5.40 6.21 6.19 7.50 16.62 17.27 14.88 -15.53%
P/EPS 45.05 -2.82 -1.64 160.42 -7.67 -30.09 -50.62 -
EY 2.22 -35.43 -60.79 0.62 -13.03 -3.32 -1.98 -
DY 1.61 2.27 1.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.41 0.47 0.77 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 7.40 6.49 5.77 8.48 17.43 17.44 13.44 -9.46%
P/EPS 61.76 -2.95 -1.53 181.25 -8.04 -30.37 -45.72 -
EY 1.62 -33.89 -65.21 0.55 -12.43 -3.29 -2.19 -
DY 1.18 2.17 1.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.43 0.44 0.87 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