Highlights

[ASIAPAC] QoQ Quarter Result on 2009-09-30 [#2]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     -67.66%    YoY -     287.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 7,246 18,519 24,913 19,933 38,278 23,687 19,698 -48.75%
  QoQ % -60.87% -25.67% 24.98% -47.93% 61.60% 20.25% -
  Horiz. % 36.79% 94.01% 126.47% 101.19% 194.32% 120.25% 100.00%
PBT -1,055 12,626 2,855 3,210 8,995 1,832 3,738 -
  QoQ % -108.36% 342.24% -11.06% -64.31% 390.99% -50.99% -
  Horiz. % -28.22% 337.77% 76.38% 85.87% 240.64% 49.01% 100.00%
Tax -464 -2,680 -1,307 -1,059 -2,339 -3,304 -1,186 -46.60%
  QoQ % 82.69% -105.05% -23.42% 54.72% 29.21% -178.58% -
  Horiz. % 39.12% 225.97% 110.20% 89.29% 197.22% 278.58% 100.00%
NP -1,519 9,946 1,548 2,151 6,656 -1,472 2,552 -
  QoQ % -115.27% 542.51% -28.03% -67.68% 552.17% -157.68% -
  Horiz. % -59.52% 389.73% 60.66% 84.29% 260.82% -57.68% 100.00%
NP to SH -1,517 9,936 1,550 2,153 6,658 -1,476 2,548 -
  QoQ % -115.27% 541.03% -28.01% -67.66% 551.08% -157.93% -
  Horiz. % -59.54% 389.95% 60.83% 84.50% 261.30% -57.93% 100.00%
Tax Rate - % 21.23 % 45.78 % 32.99 % 26.00 % 180.35 % 31.73 % -
  QoQ % 0.00% -53.63% 38.77% 26.88% -85.58% 468.39% -
  Horiz. % 0.00% 66.91% 144.28% 103.97% 81.94% 568.39% 100.00%
Total Cost 8,765 8,573 23,365 17,782 31,622 25,159 17,146 -36.15%
  QoQ % 2.24% -63.31% 31.40% -43.77% 25.69% 46.73% -
  Horiz. % 51.12% 50.00% 136.27% 103.71% 184.43% 146.73% 100.00%
Net Worth 284,437 293,673 280,937 283,804 283,944 275,706 274,400 2.43%
  QoQ % -3.14% 4.53% -1.01% -0.05% 2.99% 0.48% -
  Horiz. % 103.66% 107.02% 102.38% 103.43% 103.48% 100.48% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 284,437 293,673 280,937 283,804 283,944 275,706 274,400 2.43%
  QoQ % -3.14% 4.53% -1.01% -0.05% 2.99% 0.48% -
  Horiz. % 103.66% 107.02% 102.38% 103.43% 103.48% 100.48% 100.00%
NOSH 948,125 978,910 968,750 978,636 979,117 984,666 980,000 -2.19%
  QoQ % -3.14% 1.05% -1.01% -0.05% -0.56% 0.48% -
  Horiz. % 96.75% 99.89% 98.85% 99.86% 99.91% 100.48% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -20.96 % 53.71 % 6.21 % 10.79 % 17.39 % -6.21 % 12.96 % -
  QoQ % -139.02% 764.90% -42.45% -37.95% 380.03% -147.92% -
  Horiz. % -161.73% 414.43% 47.92% 83.26% 134.18% -47.92% 100.00%
ROE -0.53 % 3.38 % 0.55 % 0.76 % 2.34 % -0.54 % 0.93 % -
  QoQ % -115.68% 514.55% -27.63% -67.52% 533.33% -158.06% -
  Horiz. % -56.99% 363.44% 59.14% 81.72% 251.61% -58.06% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.76 1.89 2.57 2.04 3.91 2.41 2.01 -47.80%
  QoQ % -59.79% -26.46% 25.98% -47.83% 62.24% 19.90% -
  Horiz. % 37.81% 94.03% 127.86% 101.49% 194.53% 119.90% 100.00%
EPS -0.16 1.02 0.16 0.22 0.68 -0.15 0.26 -
  QoQ % -115.69% 537.50% -27.27% -67.65% 553.33% -157.69% -
  Horiz. % -61.54% 392.31% 61.54% 84.62% 261.54% -57.69% 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 0.3000 0.3000 0.2900 0.2900 0.2900 0.2800 0.2800 4.72%
  QoQ % 0.00% 3.45% 0.00% 0.00% 3.57% 0.00% -
  Horiz. % 107.14% 107.14% 103.57% 103.57% 103.57% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.70 1.79 2.40 1.92 3.69 2.28 1.90 -48.70%
  QoQ % -60.89% -25.42% 25.00% -47.97% 61.84% 20.00% -
  Horiz. % 36.84% 94.21% 126.32% 101.05% 194.21% 120.00% 100.00%
EPS -0.15 0.96 0.15 0.21 0.64 -0.14 0.25 -
  QoQ % -115.62% 540.00% -28.57% -67.19% 557.14% -156.00% -
  Horiz. % -60.00% 384.00% 60.00% 84.00% 256.00% -56.00% 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 0.2743 0.2832 0.2709 0.2736 0.2738 0.2658 0.2646 2.44%
  QoQ % -3.14% 4.54% -0.99% -0.07% 3.01% 0.45% -
  Horiz. % 103.67% 107.03% 102.38% 103.40% 103.48% 100.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.0800 0.0900 0.0900 0.1000 0.1100 0.0600 0.0700 -
P/RPS 10.47 4.76 3.50 4.91 2.81 2.49 3.48 108.83%
  QoQ % 119.96% 36.00% -28.72% 74.73% 12.85% -28.45% -
  Horiz. % 300.86% 136.78% 100.57% 141.09% 80.75% 71.55% 100.00%
P/EPS -50.00 8.87 56.25 45.45 16.18 -40.03 26.92 -
  QoQ % -663.70% -84.23% 23.76% 180.90% 140.42% -248.70% -
  Horiz. % -185.74% 32.95% 208.95% 168.83% 60.10% -148.70% 100.00%
EY -2.00 11.28 1.78 2.20 6.18 -2.50 3.71 -
  QoQ % -117.73% 533.71% -19.09% -64.40% 347.20% -167.39% -
  Horiz. % -53.91% 304.04% 47.98% 59.30% 166.58% -67.39% 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 0.27 0.30 0.31 0.34 0.38 0.21 0.25 5.28%
  QoQ % -10.00% -3.23% -8.82% -10.53% 80.95% -16.00% -
  Horiz. % 108.00% 120.00% 124.00% 136.00% 152.00% 84.00% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 27/05/10 22/02/10 24/11/09 25/08/09 26/05/09 26/02/09 -
Price 0.0900 0.0800 0.1000 0.0900 0.1000 0.1000 0.0600 -
P/RPS 11.78 4.23 3.89 4.42 2.56 4.16 2.99 150.08%
  QoQ % 178.49% 8.74% -11.99% 72.66% -38.46% 39.13% -
  Horiz. % 393.98% 141.47% 130.10% 147.83% 85.62% 139.13% 100.00%
P/EPS -56.25 7.88 62.50 40.91 14.71 -66.71 23.08 -
  QoQ % -813.83% -87.39% 52.77% 178.11% 122.05% -389.04% -
  Horiz. % -243.72% 34.14% 270.80% 177.25% 63.73% -289.04% 100.00%
EY -1.78 12.69 1.60 2.44 6.80 -1.50 4.33 -
  QoQ % -114.03% 693.12% -34.43% -64.12% 553.33% -134.64% -
  Horiz. % -41.11% 293.07% 36.95% 56.35% 157.04% -34.64% 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 0.30 0.27 0.34 0.31 0.34 0.36 0.21 26.93%
  QoQ % 11.11% -20.59% 9.68% -8.82% -5.56% 71.43% -
  Horiz. % 142.86% 128.57% 161.90% 147.62% 161.90% 171.43% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers