[APEX] YoY TTM Result on 31-Dec-2000 [#4]

	31/12/03	31/12/02	31/12/01	31/12/00	31/12/99	CAGR
TTM Result
Revenue	63,903	47,318	38,865	103,644	70,266	0.09%
YoY %	35.05%	21.75%	-62.50%	47.50%	-	-
Horiz. %	90.94%	67.34%	55.31%	147.50%	100.00%	-
PBT	-23,574	-25,556	-4,780	38,255	36,362	-
YoY %	7.76%	-434.64%	-112.50%	5.21%	-	-
Horiz. %	-64.83%	-70.28%	-13.15%	105.21%	100.00%	-
Tax	-5,842	-969	456	-15,501	-8,479	0.38%
YoY %	-502.89%	-312.50%	102.94%	-82.82%	-	-
Horiz. %	68.90%	11.43%	-5.38%	182.82%	100.00%	-
NP	-29,416	-26,525	-4,324	22,754	27,883	-
YoY %	-10.90%	-513.44%	-119.00%	-18.39%	-	-
Horiz. %	-105.50%	-95.13%	-15.51%	81.61%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-28,857	-26,525	-8,376	17,521	27,883	-
YoY %	-8.79%	-216.68%	-147.81%	-37.16%	-	-
Horiz. %	-103.49%	-95.13%	-30.04%	62.84%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	-	-	40.52%	23.32%	-
YoY %	-	-	-	73.76%	-	-
Horiz. %	-	-	-	173.76%	100.00%	-
Total Cost	93,319	73,843	43,189	80,890	42,383	-0.81%
YoY %	26.37%	70.98%	-46.61%	90.85%	-	-
Horiz. %	220.18%	174.23%	101.90%	190.85%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	212,499	281,937	305,831	307,590	393,328	0.64%
YoY %	-24.63%	-7.81%	-0.57%	-21.80%	-	-
Horiz. %	54.03%	71.68%	77.75%	78.20%	100.00%	-

	31/12/03	31/12/02	31/12/01	31/12/00	31/12/99	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/12/03	31/12/02	31/12/01	31/12/00	31/12/99	CAGR
Equity
Net Worth	212,499	281,937	305,831	307,590	393,328	0.64%
YoY %	-24.63%	-7.81%	-0.57%	-21.80%	-	-
Horiz. %	54.03%	71.68%	77.75%	78.20%	100.00%	-
NOSH	212,499	213,589	213,868	213,604	106,593	-0.71%
YoY %	-0.51%	-0.13%	0.12%	100.39%	-	-
Horiz. %	199.36%	200.38%	200.64%	200.39%	100.00%	-

	31/12/03	31/12/02	31/12/01	31/12/00	31/12/99	CAGR
Ratio Analysis
NP Margin	-46.03%	-56.06%	-11.13%	21.95%	39.68%	-
YoY %	17.89%	-403.68%	-150.71%	-44.68%	-	-
Horiz. %	-116.00%	-141.28%	-28.05%	55.32%	100.00%	-
ROE	-13.58%	-9.41%	-2.74%	5.70%	7.09%	-
YoY %	-44.31%	-243.43%	-148.07%	-19.61%	-	-
Horiz. %	-191.54%	-132.72%	-38.65%	80.39%	100.00%	-

	31/12/03	31/12/02	31/12/01	31/12/00	31/12/99	CAGR
Per Share
RPS	30.07	22.15	18.17	48.52	65.92	0.82%
YoY %	35.76%	21.90%	-62.55%	-26.40%	-	-
Horiz. %	45.62%	33.60%	27.56%	73.60%	100.00%	-
EPS	-13.58	-12.42	-3.92	8.20	26.16	-
YoY %	-9.34%	-216.84%	-147.80%	-68.65%	-	-
Horiz. %	-51.91%	-47.48%	-14.98%	31.35%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.00	1.32	1.43	1.44	3.69	1.36%
YoY %	-24.24%	-7.69%	-0.69%	-60.98%	-	-
Horiz. %	27.10%	35.77%	38.75%	39.02%	100.00%	-

	31/12/03	31/12/02	31/12/01	31/12/00	31/12/99	CAGR
Adjusted Per Share Value based on latest NOSH - 213,604
RPS	29.92	22.16	18.20	48.53	32.90	0.09%
YoY %	35.02%	21.76%	-62.50%	47.51%	-	-
Horiz. %	90.94%	67.36%	55.32%	147.51%	100.00%	-
EPS	-13.51	-12.42	-3.92	8.20	13.06	-
YoY %	-8.78%	-216.84%	-147.80%	-37.21%	-	-
Horiz. %	-103.45%	-95.10%	-30.02%	62.79%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.995	1.3202	1.432	1.4403	1.8417	0.64%
YoY %	-24.63%	-7.81%	-0.58%	-21.80%	-	-
Horiz. %	54.03%	71.68%	77.75%	78.20%	100.00%	-

	31/12/03	31/12/02	31/12/01	31/12/00	31/12/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/03	31/12/02	31/12/01	26/12/00	-	-
Price	0.77	0.62	1.05	1.24	0.00	-
P/RPS	2.56	2.80	5.78	2.56	0.00	-100.00%
YoY %	-8.57%	-51.56%	125.78%	0.00%	-	-
Horiz. %	100.00%	109.38%	225.78%	100.00%	-	-
P/EPS	-5.67	-4.99	-26.81	15.12	0.00	-100.00%
YoY %	-13.63%	81.39%	-277.31%	0.00%	-	-
Horiz. %	-37.50%	-33.00%	-177.31%	100.00%	-	-
EY	-17.64	-20.03	-3.73	6.61	0.00	-100.00%
YoY %	11.93%	-437.00%	-156.43%	0.00%	-	-
Horiz. %	-266.87%	-303.03%	-56.43%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.77	0.47	0.73	0.86	0.00	-100.00%
YoY %	63.83%	-35.62%	-15.12%	0.00%	-	-
Horiz. %	89.53%	54.65%	84.88%	100.00%	-	-

	31/12/03	31/12/02	31/12/01	31/12/00	31/12/99	CAGR
Price Multiplier on Announcement Date
Date	19/02/04	26/02/03	26/02/02	01/03/01	-	-
Price	0.87	0.65	1.06	1.12	0.00	-
P/RPS	2.89	2.93	5.83	2.31	0.00	-100.00%
YoY %	-1.37%	-49.74%	152.38%	0.00%	-	-
Horiz. %	125.11%	126.84%	252.38%	100.00%	-	-
P/EPS	-6.41	-5.23	-27.07	13.65	0.00	-100.00%
YoY %	-22.56%	80.68%	-298.32%	0.00%	-	-
Horiz. %	-46.96%	-38.32%	-198.32%	100.00%	-	-
EY	-15.61	-19.11	-3.69	7.32	0.00	-100.00%
YoY %	18.32%	-417.89%	-150.41%	0.00%	-	-
Horiz. %	-213.25%	-261.07%	-50.41%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.87	0.49	0.74	0.78	0.00	-100.00%
YoY %	77.55%	-33.78%	-5.13%	0.00%	-	-
Horiz. %	111.54%	62.82%	94.87%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos