Highlights

[ASIAPAC] QoQ Annualized Quarter Result on 2012-09-30 [#2]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 26-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     -114.10%    YoY -     -100.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 144,320 103,238 79,090 55,108 61,660 88,610 100,838 27.03%
  QoQ % 39.79% 30.53% 43.52% -10.63% -30.41% -12.13% -
  Horiz. % 143.12% 102.38% 78.43% 54.65% 61.15% 87.87% 100.00%
PBT 20,520 6,291 5,993 1,382 2,380 7,763 20,870 -1.12%
  QoQ % 226.18% 4.97% 333.67% -41.93% -69.34% -62.80% -
  Horiz. % 98.32% 30.14% 28.72% 6.62% 11.40% 37.20% 100.00%
Tax -8,516 11,269 -5,034 -1,532 -1,316 7,888 -8,354 1.28%
  QoQ % -175.57% 323.83% -228.63% -16.41% -116.68% 194.41% -
  Horiz. % 101.93% -134.88% 60.26% 18.34% 15.75% -94.41% 100.00%
NP 12,004 17,560 958 -150 1,064 15,651 12,516 -2.75%
  QoQ % -31.64% 1,731.71% 739.11% -114.10% -93.20% 25.05% -
  Horiz. % 95.91% 140.30% 7.66% -1.20% 8.50% 125.05% 100.00%
NP to SH 12,004 17,628 958 -150 1,064 15,702 12,516 -2.75%
  QoQ % -31.90% 1,738.81% 739.11% -114.10% -93.22% 25.46% -
  Horiz. % 95.91% 140.84% 7.66% -1.20% 8.50% 125.46% 100.00%
Tax Rate 41.50 % -179.13 % 84.00 % 110.85 % 55.29 % -101.61 % 40.03 % 2.44%
  QoQ % 123.17% -313.25% -24.22% 100.49% 154.41% -353.83% -
  Horiz. % 103.67% -447.49% 209.84% 276.92% 138.12% -253.83% 100.00%
Total Cost 132,316 85,678 78,132 55,258 60,596 72,959 88,322 30.96%
  QoQ % 54.43% 9.66% 41.39% -8.81% -16.95% -17.39% -
  Horiz. % 149.81% 97.01% 88.46% 62.56% 68.61% 82.61% 100.00%
Net Worth 342,694 343,180 338,956 247,500 292,600 321,842 322,678 4.10%
  QoQ % -0.14% 1.25% 36.95% -15.41% -9.09% -0.26% -
  Horiz. % 106.20% 106.35% 105.04% 76.70% 90.68% 99.74% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 342,694 343,180 338,956 247,500 292,600 321,842 322,678 4.10%
  QoQ % -0.14% 1.25% 36.95% -15.41% -9.09% -0.26% -
  Horiz. % 106.20% 106.35% 105.04% 76.70% 90.68% 99.74% 100.00%
NOSH 968,064 977,722 1,027,142 750,000 886,666 975,279 977,812 -0.67%
  QoQ % -0.99% -4.81% 36.95% -15.41% -9.09% -0.26% -
  Horiz. % 99.00% 99.99% 105.04% 76.70% 90.68% 99.74% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.32 % 17.01 % 1.21 % -0.27 % 1.73 % 17.66 % 12.41 % -23.42%
  QoQ % -51.09% 1,305.79% 548.15% -115.61% -90.20% 42.30% -
  Horiz. % 67.04% 137.07% 9.75% -2.18% 13.94% 142.30% 100.00%
ROE 3.50 % 5.14 % 0.28 % -0.06 % 0.36 % 4.88 % 3.88 % -6.65%
  QoQ % -31.91% 1,735.71% 566.67% -116.67% -92.62% 25.77% -
  Horiz. % 90.21% 132.47% 7.22% -1.55% 9.28% 125.77% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.91 10.56 7.70 7.35 6.95 9.09 10.31 27.91%
  QoQ % 41.19% 37.14% 4.76% 5.76% -23.54% -11.83% -
  Horiz. % 144.62% 102.42% 74.68% 71.29% 67.41% 88.17% 100.00%
EPS 1.24 1.81 0.09 -0.02 0.12 1.61 1.28 -2.10%
  QoQ % -31.49% 1,911.11% 550.00% -116.67% -92.55% 25.78% -
  Horiz. % 96.88% 141.41% 7.03% -1.56% 9.38% 125.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3540 0.3510 0.3300 0.3300 0.3300 0.3300 0.3300 4.80%
  QoQ % 0.85% 6.36% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.27% 106.36% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 13.79 9.86 7.56 5.27 5.89 8.47 9.64 26.99%
  QoQ % 39.86% 30.42% 43.45% -10.53% -30.46% -12.14% -
  Horiz. % 143.05% 102.28% 78.42% 54.67% 61.10% 87.86% 100.00%
EPS 1.15 1.68 0.09 -0.01 0.10 1.50 1.20 -2.80%
  QoQ % -31.55% 1,766.67% 1,000.00% -110.00% -93.33% 25.00% -
  Horiz. % 95.83% 140.00% 7.50% -0.83% 8.33% 125.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3275 0.3279 0.3239 0.2365 0.2796 0.3075 0.3083 4.11%
  QoQ % -0.12% 1.23% 36.96% -15.41% -9.07% -0.26% -
  Horiz. % 106.23% 106.36% 105.06% 76.71% 90.69% 99.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.1350 0.1100 0.1000 0.1100 0.1100 0.1100 0.1000 -
P/RPS 0.91 1.04 1.30 1.50 1.58 1.21 0.97 -4.17%
  QoQ % -12.50% -20.00% -13.33% -5.06% 30.58% 24.74% -
  Horiz. % 93.81% 107.22% 134.02% 154.64% 162.89% 124.74% 100.00%
P/EPS 10.89 6.10 107.14 -550.00 91.67 6.83 7.81 24.84%
  QoQ % 78.52% -94.31% 119.48% -699.98% 1,242.17% -12.55% -
  Horiz. % 139.44% 78.10% 1,371.83% -7,042.25% 1,173.75% 87.45% 100.00%
EY 9.19 16.39 0.93 -0.18 1.09 14.64 12.80 -19.84%
  QoQ % -43.93% 1,662.37% 616.67% -116.51% -92.55% 14.38% -
  Horiz. % 71.80% 128.05% 7.27% -1.41% 8.52% 114.37% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.38 0.31 0.30 0.33 0.33 0.33 0.30 17.09%
  QoQ % 22.58% 3.33% -9.09% 0.00% 0.00% 10.00% -
  Horiz. % 126.67% 103.33% 100.00% 110.00% 110.00% 110.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 28/05/13 28/02/13 26/11/12 27/08/12 28/05/12 28/02/12 -
Price 0.1300 0.1250 0.1050 0.1000 0.1100 0.1000 0.1200 -
P/RPS 0.87 1.18 1.36 1.36 1.58 1.10 1.16 -17.47%
  QoQ % -26.27% -13.24% 0.00% -13.92% 43.64% -5.17% -
  Horiz. % 75.00% 101.72% 117.24% 117.24% 136.21% 94.83% 100.00%
P/EPS 10.48 6.93 112.50 -500.00 91.67 6.21 9.38 7.68%
  QoQ % 51.23% -93.84% 122.50% -645.43% 1,376.17% -33.80% -
  Horiz. % 111.73% 73.88% 1,199.36% -5,330.49% 977.29% 66.20% 100.00%
EY 9.54 14.42 0.89 -0.20 1.09 16.10 10.67 -7.20%
  QoQ % -33.84% 1,520.22% 545.00% -118.35% -93.23% 50.89% -
  Horiz. % 89.41% 135.15% 8.34% -1.87% 10.22% 150.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.37 0.36 0.32 0.30 0.33 0.30 0.36 1.85%
  QoQ % 2.78% 12.50% 6.67% -9.09% 10.00% -16.67% -
  Horiz. % 102.78% 100.00% 88.89% 83.33% 91.67% 83.33% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

432  434  611 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.625+0.025 
 MMAG 0.16-0.02 
 FINTEC 0.0350.00 
 VSOLAR 0.0150.00 
 SERBADK-WA 0.115+0.01 
 GLOTEC-WA 0.10+0.025 
 PRIVA 0.235+0.005 
 QES 0.89+0.03 
 KANGER 0.06-0.005 
 PICORP 0.21+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS