[APEX] YoY TTM 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- 32.5%
YoY- 43.87%
Quarter Report
Latest QR
Upcoming QR
APEX's Result
APEX's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 93,452 71,230 110,027 96,646 43,556 46,487 58,825 8.01%
PBT 23,038 -38,724 -88,408 -10,513 -35,848 1,113 8,402 18.29%
Tax -4,887 2,432 15,001 -9,524 1,147 -4,485 135 -
NP 18,151 -36,292 -73,407 -20,037 -34,701 -3,372 8,537 13.38%
-
NP to SH 13,806 -36,642 -73,363 -19,478 -34,701 -4,947 827 59.83%
-
Tax Rate 21.21% - - - - 402.96% -1.61% -
Total Cost 75,301 107,522 183,434 116,683 78,257 49,859 50,288 6.95%
-
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 2,096 2,123 2,135 - - - - -
Div Payout % 15.18% 0.00% 0.00% - - - - -
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 19.42% -50.95% -66.72% -20.73% -79.67% -7.25% 14.51% -
ROE 5.33% -15.36% -27.24% -7.42% -12.49% -1.62% 0.27% -
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 44.70 34.03 51.47 45.30 20.38 21.97 27.55 8.39%
EPS 6.60 -17.51 -34.32 -9.13 -16.24 -2.34 0.39 60.19%
DPS 1.00 1.01 1.00 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 46.29 35.29 54.51 47.88 21.58 23.03 29.14 8.01%
EPS 6.84 -18.15 -36.34 -9.65 -17.19 -2.45 0.41 59.81%
DPS 1.04 1.05 1.06 0.00 0.00 0.00 0.00 -
NAPS 1.2841 1.1821 1.3344 1.3001 1.3764 1.5091 1.5233 -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 1.95 1.32 0.91 1.74 2.90 4.87 3.27 -8.25%
P/EPS 13.17 -2.57 -1.37 -8.65 -3.63 -45.76 232.38 -38.00%
EY 7.59 -38.90 -73.01 -11.56 -27.52 -2.19 0.43 61.32%
DY 1.15 2.25 2.13 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 1.70 1.47 0.72 1.28 2.94 4.96 3.59 -11.70%
P/EPS 11.51 -2.86 -1.08 -6.35 -3.70 -46.61 255.62 -40.34%
EY 8.69 -35.01 -92.75 -15.74 -27.06 -2.15 0.39 67.70%
DY 1.32 2.03 2.70 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