Highlights

[ASIAPAC] QoQ Cumulative Quarter Result on 2012-12-31 [#3]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     1,058.67%    YoY -     -92.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 122,018 36,080 103,238 59,318 27,554 15,415 88,610 23.75%
  QoQ % 238.19% -65.05% 74.04% 115.28% 78.75% -82.60% -
  Horiz. % 137.70% 40.72% 116.51% 66.94% 31.10% 17.40% 100.00%
PBT 17,609 5,130 6,291 4,495 691 595 7,763 72.55%
  QoQ % 243.26% -18.45% 39.96% 550.51% 16.13% -92.34% -
  Horiz. % 226.83% 66.08% 81.04% 57.90% 8.90% 7.66% 100.00%
Tax -5,550 -2,129 11,269 -3,776 -766 -329 7,888 -
  QoQ % -160.69% -118.89% 398.44% -392.95% -132.83% -104.17% -
  Horiz. % -70.36% -26.99% 142.86% -47.87% -9.71% -4.17% 100.00%
NP 12,059 3,001 17,560 719 -75 266 15,651 -15.94%
  QoQ % 301.83% -82.91% 2,342.28% 1,058.67% -128.20% -98.30% -
  Horiz. % 77.05% 19.17% 112.20% 4.59% -0.48% 1.70% 100.00%
NP to SH 12,060 3,001 17,628 719 -75 266 15,702 -16.12%
  QoQ % 301.87% -82.98% 2,351.74% 1,058.67% -128.20% -98.31% -
  Horiz. % 76.81% 19.11% 112.27% 4.58% -0.48% 1.69% 100.00%
Tax Rate 31.52 % 41.50 % -179.13 % 84.00 % 110.85 % 55.29 % -101.61 % -
  QoQ % -24.05% 123.17% -313.25% -24.22% 100.49% 154.41% -
  Horiz. % -31.02% -40.84% 176.29% -82.67% -109.09% -54.41% 100.00%
Total Cost 109,959 33,079 85,678 58,599 27,629 15,149 72,959 31.42%
  QoQ % 232.41% -61.39% 46.21% 112.09% 82.38% -79.24% -
  Horiz. % 150.71% 45.34% 117.43% 80.32% 37.87% 20.76% 100.00%
Net Worth 354,019 342,694 343,180 338,957 247,500 292,600 321,842 6.55%
  QoQ % 3.30% -0.14% 1.25% 36.95% -15.41% -9.09% -
  Horiz. % 110.00% 106.48% 106.63% 105.32% 76.90% 90.91% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 354,019 342,694 343,180 338,957 247,500 292,600 321,842 6.55%
  QoQ % 3.30% -0.14% 1.25% 36.95% -15.41% -9.09% -
  Horiz. % 110.00% 106.48% 106.63% 105.32% 76.90% 90.91% 100.00%
NOSH 972,580 968,064 977,722 1,027,142 750,000 886,666 975,279 -0.18%
  QoQ % 0.47% -0.99% -4.81% 36.95% -15.41% -9.09% -
  Horiz. % 99.72% 99.26% 100.25% 105.32% 76.90% 90.91% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.88 % 8.32 % 17.01 % 1.21 % -0.27 % 1.73 % 17.66 % -32.08%
  QoQ % 18.75% -51.09% 1,305.79% 548.15% -115.61% -90.20% -
  Horiz. % 55.95% 47.11% 96.32% 6.85% -1.53% 9.80% 100.00%
ROE 3.41 % 0.88 % 5.14 % 0.21 % -0.03 % 0.09 % 4.88 % -21.24%
  QoQ % 287.50% -82.88% 2,347.62% 800.00% -133.33% -98.16% -
  Horiz. % 69.88% 18.03% 105.33% 4.30% -0.61% 1.84% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 12.55 3.73 10.56 5.78 3.67 1.74 9.09 23.97%
  QoQ % 236.46% -64.68% 82.70% 57.49% 110.92% -80.86% -
  Horiz. % 138.06% 41.03% 116.17% 63.59% 40.37% 19.14% 100.00%
EPS 1.24 0.31 1.81 0.07 -0.01 0.03 1.61 -15.96%
  QoQ % 300.00% -82.87% 2,485.71% 800.00% -133.33% -98.14% -
  Horiz. % 77.02% 19.25% 112.42% 4.35% -0.62% 1.86% 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 0.3640 0.3540 0.3510 0.3300 0.3300 0.3300 0.3300 6.75%
  QoQ % 2.82% 0.85% 6.36% 0.00% 0.00% 0.00% -
  Horiz. % 110.30% 107.27% 106.36% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.66 3.45 9.86 5.67 2.63 1.47 8.47 23.73%
  QoQ % 237.97% -65.01% 73.90% 115.59% 78.91% -82.64% -
  Horiz. % 137.66% 40.73% 116.41% 66.94% 31.05% 17.36% 100.00%
EPS 1.15 0.29 1.68 0.07 -0.01 0.03 1.50 -16.22%
  QoQ % 296.55% -82.74% 2,300.00% 800.00% -133.33% -98.00% -
  Horiz. % 76.67% 19.33% 112.00% 4.67% -0.67% 2.00% 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 0.3383 0.3275 0.3279 0.3239 0.2365 0.2796 0.3075 6.56%
  QoQ % 3.30% -0.12% 1.23% 36.96% -15.41% -9.07% -
  Horiz. % 110.02% 106.50% 106.63% 105.33% 76.91% 90.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.1500 0.1350 0.1100 0.1000 0.1100 0.1100 0.1100 -
P/RPS 1.20 3.62 1.04 1.73 2.99 6.33 1.21 -0.55%
  QoQ % -66.85% 248.08% -39.88% -42.14% -52.76% 423.14% -
  Horiz. % 99.17% 299.17% 85.95% 142.98% 247.11% 523.14% 100.00%
P/EPS 12.10 43.55 6.10 142.86 -1,100.00 366.67 6.83 46.36%
  QoQ % -72.22% 613.93% -95.73% 112.99% -400.00% 5,268.52% -
  Horiz. % 177.16% 637.63% 89.31% 2,091.65% -16,105.42% 5,368.52% 100.00%
EY 8.27 2.30 16.39 0.70 -0.09 0.27 14.64 -31.64%
  QoQ % 259.57% -85.97% 2,241.43% 877.78% -133.33% -98.16% -
  Horiz. % 56.49% 15.71% 111.95% 4.78% -0.61% 1.84% 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 0.41 0.38 0.31 0.30 0.33 0.33 0.33 15.56%
  QoQ % 7.89% 22.58% 3.33% -9.09% 0.00% 0.00% -
  Horiz. % 124.24% 115.15% 93.94% 90.91% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 28/05/13 28/02/13 26/11/12 27/08/12 28/05/12 -
Price 0.1550 0.1300 0.1250 0.1050 0.1000 0.1100 0.1000 -
P/RPS 1.24 3.49 1.18 1.82 2.72 6.33 1.10 8.31%
  QoQ % -64.47% 195.76% -35.16% -33.09% -57.03% 475.45% -
  Horiz. % 112.73% 317.27% 107.27% 165.45% 247.27% 575.45% 100.00%
P/EPS 12.50 41.94 6.93 150.00 -1,000.00 366.67 6.21 59.35%
  QoQ % -70.20% 505.19% -95.38% 115.00% -372.72% 5,804.51% -
  Horiz. % 201.29% 675.36% 111.59% 2,415.46% -16,103.06% 5,904.51% 100.00%
EY 8.00 2.38 14.42 0.67 -0.10 0.27 16.10 -37.24%
  QoQ % 236.13% -83.50% 2,052.24% 770.00% -137.04% -98.32% -
  Horiz. % 49.69% 14.78% 89.57% 4.16% -0.62% 1.68% 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 0.43 0.37 0.36 0.32 0.30 0.33 0.30 27.10%
  QoQ % 16.22% 2.78% 12.50% 6.67% -9.09% 10.00% -
  Horiz. % 143.33% 123.33% 120.00% 106.67% 100.00% 110.00% 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 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

438  423  589 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.86+0.005 
 AVI 0.17+0.06 
 SERBADK 0.605-0.035 
 ITRONIC 0.21+0.03 
 DNEX-WD 0.325+0.02 
 VIZIONE 0.195-0.01 
 PWF-WA 0.055+0.005 
 SCOMI 0.05-0.005 
 YGL 0.27+0.01 
 SERBADK-WA 0.085-0.015 

FEATURED POSTS

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