Highlights

[ASIAPAC] QoQ Quarter Result on 2011-09-30 [#2]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 23-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     -93.91%    YoY -     -41.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 15,415 12,981 5,711 19,518 50,400 17,386 6,766 73.23%
  QoQ % 18.75% 127.30% -70.74% -61.27% 189.89% 156.96% -
  Horiz. % 227.83% 191.86% 84.41% 288.47% 744.90% 256.96% 100.00%
PBT 595 -7,890 1,465 1,436 15,682 6,592 992 -28.90%
  QoQ % 107.54% -638.57% 2.02% -90.84% 137.89% 564.52% -
  Horiz. % 59.98% -795.36% 147.68% 144.76% 1,580.85% 664.52% 100.00%
Tax -329 14,154 -3,217 -797 -5,182 3,988 138 -
  QoQ % -102.32% 539.98% -303.64% 84.62% -229.94% 2,789.85% -
  Horiz. % -238.41% 10,256.52% -2,331.16% -577.54% -3,755.07% 2,889.85% 100.00%
NP 266 6,264 -1,752 639 10,500 10,580 1,130 -61.91%
  QoQ % -95.75% 457.53% -374.18% -93.91% -0.76% 836.28% -
  Horiz. % 23.54% 554.34% -155.04% 56.55% 929.20% 936.28% 100.00%
NP to SH 266 6,315 -1,752 639 10,500 10,580 1,130 -61.91%
  QoQ % -95.79% 460.45% -374.18% -93.91% -0.76% 836.28% -
  Horiz. % 23.54% 558.85% -155.04% 56.55% 929.20% 936.28% 100.00%
Tax Rate 55.29 % - % 219.59 % 55.50 % 33.04 % -60.50 % -13.91 % -
  QoQ % 0.00% 0.00% 295.66% 67.98% 154.61% -334.94% -
  Horiz. % -397.48% 0.00% -1,578.65% -398.99% -237.53% 434.94% 100.00%
Total Cost 15,149 6,717 7,463 18,879 39,900 6,806 5,636 93.44%
  QoQ % 125.53% -10.00% -60.47% -52.68% 486.25% 20.76% -
  Horiz. % 268.79% 119.18% 132.42% 334.97% 707.95% 120.76% 100.00%
Net Worth 292,600 320,607 321,199 301,242 320,833 311,883 291,916 0.16%
  QoQ % -8.74% -0.18% 6.62% -6.11% 2.87% 6.84% -
  Horiz. % 100.23% 109.83% 110.03% 103.19% 109.91% 106.84% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 292,600 320,607 321,199 301,242 320,833 311,883 291,916 0.16%
  QoQ % -8.74% -0.18% 6.62% -6.11% 2.87% 6.84% -
  Horiz. % 100.23% 109.83% 110.03% 103.19% 109.91% 106.84% 100.00%
NOSH 886,666 971,538 973,333 912,857 972,222 974,636 941,666 -3.94%
  QoQ % -8.74% -0.18% 6.62% -6.11% -0.25% 3.50% -
  Horiz. % 94.16% 103.17% 103.36% 96.94% 103.24% 103.50% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.73 % 48.26 % -30.68 % 3.27 % 20.83 % 60.85 % 16.70 % -77.97%
  QoQ % -96.42% 257.30% -1,038.23% -84.30% -65.77% 264.37% -
  Horiz. % 10.36% 288.98% -183.71% 19.58% 124.73% 364.37% 100.00%
ROE 0.09 % 1.97 % -0.55 % 0.21 % 3.27 % 3.39 % 0.39 % -62.41%
  QoQ % -95.43% 458.18% -361.90% -93.58% -3.54% 769.23% -
  Horiz. % 23.08% 505.13% -141.03% 53.85% 838.46% 869.23% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.74 1.34 0.59 2.14 5.18 1.78 0.72 80.18%
  QoQ % 29.85% 127.12% -72.43% -58.69% 191.01% 147.22% -
  Horiz. % 241.67% 186.11% 81.94% 297.22% 719.44% 247.22% 100.00%
EPS 0.03 0.65 -0.18 0.07 1.08 1.08 0.12 -60.35%
  QoQ % -95.38% 461.11% -357.14% -93.52% 0.00% 800.00% -
  Horiz. % 25.00% 541.67% -150.00% 58.33% 900.00% 900.00% 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 0.3300 0.3300 0.3300 0.3300 0.3300 0.3200 0.3100 4.26%
  QoQ % 0.00% 0.00% 0.00% 0.00% 3.13% 3.23% -
  Horiz. % 106.45% 106.45% 106.45% 106.45% 106.45% 103.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.49 1.25 0.55 1.88 4.86 1.68 0.65 73.94%
  QoQ % 19.20% 127.27% -70.74% -61.32% 189.29% 158.46% -
  Horiz. % 229.23% 192.31% 84.62% 289.23% 747.69% 258.46% 100.00%
EPS 0.03 0.61 -0.17 0.06 1.01 1.02 0.11 -57.98%
  QoQ % -95.08% 458.82% -383.33% -94.06% -0.98% 827.27% -
  Horiz. % 27.27% 554.55% -154.55% 54.55% 918.18% 927.27% 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 0.2821 0.3091 0.3097 0.2905 0.3093 0.3007 0.2815 0.14%
  QoQ % -8.74% -0.19% 6.61% -6.08% 2.86% 6.82% -
  Horiz. % 100.21% 109.80% 110.02% 103.20% 109.88% 106.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.1100 0.1100 0.1000 0.0800 0.1000 0.1000 0.1000 -
P/RPS 6.33 8.23 17.04 3.74 1.93 5.61 13.92 -40.89%
  QoQ % -23.09% -51.70% 355.61% 93.78% -65.60% -59.70% -
  Horiz. % 45.47% 59.12% 122.41% 26.87% 13.86% 40.30% 100.00%
P/EPS 366.67 16.92 -55.56 114.29 9.26 9.21 83.33 168.77%
  QoQ % 2,067.08% 130.45% -148.61% 1,134.23% 0.54% -88.95% -
  Horiz. % 440.02% 20.30% -66.67% 137.15% 11.11% 11.05% 100.00%
EY 0.27 5.91 -1.80 0.88 10.80 10.86 1.20 -63.04%
  QoQ % -95.43% 428.33% -304.55% -91.85% -0.55% 805.00% -
  Horiz. % 22.50% 492.50% -150.00% 73.33% 900.00% 905.00% 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 0.33 0.33 0.30 0.24 0.30 0.31 0.32 2.07%
  QoQ % 0.00% 10.00% 25.00% -20.00% -3.23% -3.12% -
  Horiz. % 103.13% 103.13% 93.75% 75.00% 93.75% 96.88% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 28/05/12 28/02/12 23/11/11 24/08/11 24/05/11 24/02/11 -
Price 0.1100 0.1000 0.1200 0.1000 0.0900 0.1000 0.1000 -
P/RPS 6.33 7.48 20.45 4.68 1.74 5.61 13.92 -40.89%
  QoQ % -15.37% -63.42% 336.97% 168.97% -68.98% -59.70% -
  Horiz. % 45.47% 53.74% 146.91% 33.62% 12.50% 40.30% 100.00%
P/EPS 366.67 15.38 -66.67 142.86 8.33 9.21 83.33 168.77%
  QoQ % 2,284.07% 123.07% -146.67% 1,615.01% -9.55% -88.95% -
  Horiz. % 440.02% 18.46% -80.01% 171.44% 10.00% 11.05% 100.00%
EY 0.27 6.50 -1.50 0.70 12.00 10.86 1.20 -63.04%
  QoQ % -95.85% 533.33% -314.29% -94.17% 10.50% 805.00% -
  Horiz. % 22.50% 541.67% -125.00% 58.33% 1,000.00% 905.00% 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 0.33 0.30 0.36 0.30 0.27 0.31 0.32 2.07%
  QoQ % 10.00% -16.67% 20.00% 11.11% -12.90% -3.12% -
  Horiz. % 103.13% 93.75% 112.50% 93.75% 84.38% 96.88% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers