[AHEALTH] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 4.46%
YoY- 35.67%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 43,646 44,203 38,589 37,002 32,269 28,000 0 -100.00%
PBT 3,827 2,391 4,222 3,428 2,538 2,584 0 -100.00%
Tax -707 -465 -1,021 -1,062 -794 -575 0 -100.00%
NP 3,120 1,926 3,201 2,366 1,744 2,009 0 -100.00%
-
NP to SH 3,120 1,926 3,201 2,366 1,744 2,009 0 -100.00%
-
Tax Rate 18.47% 19.45% 24.18% 30.98% 31.28% 22.25% - -
Total Cost 40,526 42,277 35,388 34,636 30,525 25,991 0 -100.00%
-
Net Worth 67,454 90,595 83,160 43,537 68,979 63,922 0 -100.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - 1,735 2,609 - -
Div Payout % - - - - 99.50% 129.87% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 67,454 90,595 83,160 43,537 68,979 63,922 0 -100.00%
NOSH 67,454 67,108 66,000 43,537 43,383 43,484 0 -100.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 7.15% 4.36% 8.30% 6.39% 5.40% 7.18% 0.00% -
ROE 4.63% 2.13% 3.85% 5.43% 2.53% 3.14% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 64.70 65.87 58.47 84.99 74.38 64.39 0.00 -100.00%
EPS 4.62 2.87 4.85 3.61 4.02 4.62 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 4.00 6.00 0.00 -
NAPS 1.00 1.35 1.26 1.00 1.59 1.47 1.15 0.14%
Adjusted Per Share Value based on latest NOSH - 43,537
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 6.06 6.14 5.36 5.14 4.48 3.89 0.00 -100.00%
EPS 0.43 0.27 0.44 0.33 0.24 0.28 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.24 0.36 0.00 -
NAPS 0.0937 0.1258 0.1155 0.0605 0.0958 0.0888 1.15 2.70%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.72 1.96 2.24 2.70 2.70 2.72 0.00 -
P/RPS 2.66 2.98 3.83 3.18 3.63 4.22 0.00 -100.00%
P/EPS 37.19 68.29 46.19 49.68 67.16 58.87 0.00 -100.00%
EY 2.69 1.46 2.17 2.01 1.49 1.70 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 1.48 2.21 0.00 -
P/NAPS 1.72 1.45 1.78 2.70 1.70 1.85 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 22/02/06 23/02/05 26/02/04 26/02/03 20/02/02 21/02/01 - -
Price 1.71 1.91 2.18 2.45 3.00 2.60 0.00 -
P/RPS 2.64 2.90 3.73 2.88 4.03 4.04 0.00 -100.00%
P/EPS 36.97 66.55 44.95 45.08 74.63 56.28 0.00 -100.00%
EY 2.70 1.50 2.22 2.22 1.34 1.78 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 1.33 2.31 0.00 -
P/NAPS 1.71 1.41 1.73 2.45 1.89 1.77 0.00 -100.00%

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