Highlights

[ASIAPAC] QoQ Quarter Result on 2012-06-30 [#1]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 27-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     -95.79%    YoY -     -97.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 43,920 31,764 12,139 15,415 12,981 5,711 19,518 71.63%
  QoQ % 38.27% 161.67% -21.25% 18.75% 127.30% -70.74% -
  Horiz. % 225.02% 162.74% 62.19% 78.98% 66.51% 29.26% 100.00%
PBT 1,796 3,804 96 595 -7,890 1,465 1,436 16.07%
  QoQ % -52.79% 3,862.50% -83.87% 107.54% -638.57% 2.02% -
  Horiz. % 125.07% 264.90% 6.69% 41.43% -549.44% 102.02% 100.00%
Tax 15,045 -3,010 -437 -329 14,154 -3,217 -797 -
  QoQ % 599.83% -588.79% -32.83% -102.32% 539.98% -303.64% -
  Horiz. % -1,887.70% 377.67% 54.83% 41.28% -1,775.91% 403.64% 100.00%
NP 16,841 794 -341 266 6,264 -1,752 639 783.85%
  QoQ % 2,021.03% 332.84% -228.20% -95.75% 457.53% -374.18% -
  Horiz. % 2,635.52% 124.26% -53.36% 41.63% 980.28% -274.18% 100.00%
NP to SH 16,909 794 -341 266 6,315 -1,752 639 786.23%
  QoQ % 2,029.60% 332.84% -228.20% -95.79% 460.45% -374.18% -
  Horiz. % 2,646.17% 124.26% -53.36% 41.63% 988.26% -274.18% 100.00%
Tax Rate -837.69 % 79.13 % 455.21 % 55.29 % - % 219.59 % 55.50 % -
  QoQ % -1,158.63% -82.62% 723.31% 0.00% 0.00% 295.66% -
  Horiz. % -1,509.35% 142.58% 820.20% 99.62% 0.00% 395.66% 100.00%
Total Cost 27,079 30,970 12,480 15,149 6,717 7,463 18,879 27.16%
  QoQ % -12.56% 148.16% -17.62% 125.53% -10.00% -60.47% -
  Horiz. % 143.43% 164.04% 66.11% 80.24% 35.58% 39.53% 100.00%
Net Worth 341,502 327,525 375,100 292,600 320,607 321,199 301,242 8.71%
  QoQ % 4.27% -12.68% 28.20% -8.74% -0.18% 6.62% -
  Horiz. % 113.36% 108.72% 124.52% 97.13% 106.43% 106.62% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 341,502 327,525 375,100 292,600 320,607 321,199 301,242 8.71%
  QoQ % 4.27% -12.68% 28.20% -8.74% -0.18% 6.62% -
  Horiz. % 113.36% 108.72% 124.52% 97.13% 106.43% 106.62% 100.00%
NOSH 975,722 992,500 1,136,666 886,666 971,538 973,333 912,857 4.54%
  QoQ % -1.69% -12.68% 28.20% -8.74% -0.18% 6.62% -
  Horiz. % 106.89% 108.72% 124.52% 97.13% 106.43% 106.62% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 38.34 % 2.50 % -2.81 % 1.73 % 48.26 % -30.68 % 3.27 % 415.33%
  QoQ % 1,433.60% 188.97% -262.43% -96.42% 257.30% -1,038.23% -
  Horiz. % 1,172.48% 76.45% -85.93% 52.91% 1,475.84% -938.23% 100.00%
ROE 4.95 % 0.24 % -0.09 % 0.09 % 1.97 % -0.55 % 0.21 % 720.52%
  QoQ % 1,962.50% 366.67% -200.00% -95.43% 458.18% -361.90% -
  Horiz. % 2,357.14% 114.29% -42.86% 42.86% 938.10% -261.90% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4.50 3.20 1.07 1.74 1.34 0.59 2.14 64.06%
  QoQ % 40.62% 199.07% -38.51% 29.85% 127.12% -72.43% -
  Horiz. % 210.28% 149.53% 50.00% 81.31% 62.62% 27.57% 100.00%
EPS 1.73 0.08 -0.03 0.03 0.65 -0.18 0.07 746.81%
  QoQ % 2,062.50% 366.67% -200.00% -95.38% 461.11% -357.14% -
  Horiz. % 2,471.43% 114.29% -42.86% 42.86% 928.57% -257.14% 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 0.3500 0.3300 0.3300 0.3300 0.3300 0.3300 0.3300 4.00%
  QoQ % 6.06% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.06% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4.23 3.06 1.17 1.49 1.25 0.55 1.88 71.62%
  QoQ % 38.24% 161.54% -21.48% 19.20% 127.27% -70.74% -
  Horiz. % 225.00% 162.77% 62.23% 79.26% 66.49% 29.26% 100.00%
EPS 1.63 0.08 -0.03 0.03 0.61 -0.17 0.06 801.89%
  QoQ % 1,937.50% 366.67% -200.00% -95.08% 458.82% -383.33% -
  Horiz. % 2,716.67% 133.33% -50.00% 50.00% 1,016.67% -283.33% 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 0.3293 0.3158 0.3617 0.2821 0.3091 0.3097 0.2905 8.71%
  QoQ % 4.27% -12.69% 28.22% -8.74% -0.19% 6.61% -
  Horiz. % 113.36% 108.71% 124.51% 97.11% 106.40% 106.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.1100 0.1000 0.1100 0.1100 0.1100 0.1000 0.0800 -
P/RPS 2.44 3.12 10.30 6.33 8.23 17.04 3.74 -24.76%
  QoQ % -21.79% -69.71% 62.72% -23.09% -51.70% 355.61% -
  Horiz. % 65.24% 83.42% 275.40% 169.25% 220.05% 455.61% 100.00%
P/EPS 6.35 125.00 -366.67 366.67 16.92 -55.56 114.29 -85.41%
  QoQ % -94.92% 134.09% -200.00% 2,067.08% 130.45% -148.61% -
  Horiz. % 5.56% 109.37% -320.82% 320.82% 14.80% -48.61% 100.00%
EY 15.75 0.80 -0.27 0.27 5.91 -1.80 0.88 583.02%
  QoQ % 1,868.75% 396.30% -200.00% -95.43% 428.33% -304.55% -
  Horiz. % 1,789.77% 90.91% -30.68% 30.68% 671.59% -204.55% 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 0.31 0.30 0.33 0.33 0.33 0.30 0.24 18.59%
  QoQ % 3.33% -9.09% 0.00% 0.00% 10.00% 25.00% -
  Horiz. % 129.17% 125.00% 137.50% 137.50% 137.50% 125.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 28/02/13 26/11/12 27/08/12 28/05/12 28/02/12 23/11/11 -
Price 0.1250 0.1050 0.1000 0.1100 0.1000 0.1200 0.1000 -
P/RPS 2.78 3.28 9.36 6.33 7.48 20.45 4.68 -29.31%
  QoQ % -15.24% -64.96% 47.87% -15.37% -63.42% 336.97% -
  Horiz. % 59.40% 70.09% 200.00% 135.26% 159.83% 436.97% 100.00%
P/EPS 7.21 131.25 -333.33 366.67 15.38 -66.67 142.86 -86.32%
  QoQ % -94.51% 139.38% -190.91% 2,284.07% 123.07% -146.67% -
  Horiz. % 5.05% 91.87% -233.33% 256.66% 10.77% -46.67% 100.00%
EY 13.86 0.76 -0.30 0.27 6.50 -1.50 0.70 630.56%
  QoQ % 1,723.68% 353.33% -211.11% -95.85% 533.33% -314.29% -
  Horiz. % 1,980.00% 108.57% -42.86% 38.57% 928.57% -214.29% 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 0.36 0.32 0.30 0.33 0.30 0.36 0.30 12.91%
  QoQ % 12.50% 6.67% -9.09% 10.00% -16.67% 20.00% -
  Horiz. % 120.00% 106.67% 100.00% 110.00% 100.00% 120.00% 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.
 


 

269  428  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers