Highlights

[ASIAPAC] QoQ 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 -     -228.20%    YoY -     -153.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 36,080 43,920 31,764 12,139 15,415 12,981 5,711 242.13%
  QoQ % -17.85% 38.27% 161.67% -21.25% 18.75% 127.30% -
  Horiz. % 631.76% 769.04% 556.19% 212.55% 269.92% 227.30% 100.00%
PBT 5,130 1,796 3,804 96 595 -7,890 1,465 130.77%
  QoQ % 185.63% -52.79% 3,862.50% -83.87% 107.54% -638.57% -
  Horiz. % 350.17% 122.59% 259.66% 6.55% 40.61% -538.57% 100.00%
Tax -2,129 15,045 -3,010 -437 -329 14,154 -3,217 -24.08%
  QoQ % -114.15% 599.83% -588.79% -32.83% -102.32% 539.98% -
  Horiz. % 66.18% -467.67% 93.57% 13.58% 10.23% -439.98% 100.00%
NP 3,001 16,841 794 -341 266 6,264 -1,752 -
  QoQ % -82.18% 2,021.03% 332.84% -228.20% -95.75% 457.53% -
  Horiz. % -171.29% -961.24% -45.32% 19.46% -15.18% -357.53% 100.00%
NP to SH 3,001 16,909 794 -341 266 6,315 -1,752 -
  QoQ % -82.25% 2,029.60% 332.84% -228.20% -95.79% 460.45% -
  Horiz. % -171.29% -965.13% -45.32% 19.46% -15.18% -360.45% 100.00%
Tax Rate 41.50 % -837.69 % 79.13 % 455.21 % 55.29 % - % 219.59 % -67.10%
  QoQ % 104.95% -1,158.63% -82.62% 723.31% 0.00% 0.00% -
  Horiz. % 18.90% -381.48% 36.04% 207.30% 25.18% 0.00% 100.00%
Total Cost 33,079 27,079 30,970 12,480 15,149 6,717 7,463 170.08%
  QoQ % 22.16% -12.56% 148.16% -17.62% 125.53% -10.00% -
  Horiz. % 443.24% 362.84% 414.98% 167.22% 202.99% 90.00% 100.00%
Net Worth 342,694 341,502 327,525 375,100 292,600 320,607 321,199 4.42%
  QoQ % 0.35% 4.27% -12.68% 28.20% -8.74% -0.18% -
  Horiz. % 106.69% 106.32% 101.97% 116.78% 91.10% 99.82% 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 342,694 341,502 327,525 375,100 292,600 320,607 321,199 4.42%
  QoQ % 0.35% 4.27% -12.68% 28.20% -8.74% -0.18% -
  Horiz. % 106.69% 106.32% 101.97% 116.78% 91.10% 99.82% 100.00%
NOSH 968,064 975,722 992,500 1,136,666 886,666 971,538 973,333 -0.36%
  QoQ % -0.78% -1.69% -12.68% 28.20% -8.74% -0.18% -
  Horiz. % 99.46% 100.25% 101.97% 116.78% 91.10% 99.82% 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 % 38.34 % 2.50 % -2.81 % 1.73 % 48.26 % -30.68 % -
  QoQ % -78.30% 1,433.60% 188.97% -262.43% -96.42% 257.30% -
  Horiz. % -27.12% -124.97% -8.15% 9.16% -5.64% -157.30% 100.00%
ROE 0.88 % 4.95 % 0.24 % -0.09 % 0.09 % 1.97 % -0.55 % -
  QoQ % -82.22% 1,962.50% 366.67% -200.00% -95.43% 458.18% -
  Horiz. % -160.00% -900.00% -43.64% 16.36% -16.36% -358.18% 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 3.73 4.50 3.20 1.07 1.74 1.34 0.59 242.29%
  QoQ % -17.11% 40.62% 199.07% -38.51% 29.85% 127.12% -
  Horiz. % 632.20% 762.71% 542.37% 181.36% 294.92% 227.12% 100.00%
EPS 0.31 1.73 0.08 -0.03 0.03 0.65 -0.18 -
  QoQ % -82.08% 2,062.50% 366.67% -200.00% -95.38% 461.11% -
  Horiz. % -172.22% -961.11% -44.44% 16.67% -16.67% -361.11% 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 0.3500 0.3300 0.3300 0.3300 0.3300 0.3300 4.80%
  QoQ % 1.14% 6.06% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.27% 106.06% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.48 4.23 3.06 1.17 1.49 1.25 0.55 242.48%
  QoQ % -17.73% 38.24% 161.54% -21.48% 19.20% 127.27% -
  Horiz. % 632.73% 769.09% 556.36% 212.73% 270.91% 227.27% 100.00%
EPS 0.29 1.63 0.08 -0.03 0.03 0.61 -0.17 -
  QoQ % -82.21% 1,937.50% 366.67% -200.00% -95.08% 458.82% -
  Horiz. % -170.59% -958.82% -47.06% 17.65% -17.65% -358.82% 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 0.3304 0.3293 0.3158 0.3617 0.2821 0.3091 0.3097 4.41%
  QoQ % 0.33% 4.27% -12.69% 28.22% -8.74% -0.19% -
  Horiz. % 106.68% 106.33% 101.97% 116.79% 91.09% 99.81% 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 3.62 2.44 3.12 10.30 6.33 8.23 17.04 -64.43%
  QoQ % 48.36% -21.79% -69.71% 62.72% -23.09% -51.70% -
  Horiz. % 21.24% 14.32% 18.31% 60.45% 37.15% 48.30% 100.00%
P/EPS 43.55 6.35 125.00 -366.67 366.67 16.92 -55.56 -
  QoQ % 585.83% -94.92% 134.09% -200.00% 2,067.08% 130.45% -
  Horiz. % -78.38% -11.43% -224.98% 659.95% -659.95% -30.45% 100.00%
EY 2.30 15.75 0.80 -0.27 0.27 5.91 -1.80 -
  QoQ % -85.40% 1,868.75% 396.30% -200.00% -95.43% 428.33% -
  Horiz. % -127.78% -875.00% -44.44% 15.00% -15.00% -328.33% 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 3.49 2.78 3.28 9.36 6.33 7.48 20.45 -69.27%
  QoQ % 25.54% -15.24% -64.96% 47.87% -15.37% -63.42% -
  Horiz. % 17.07% 13.59% 16.04% 45.77% 30.95% 36.58% 100.00%
P/EPS 41.94 7.21 131.25 -333.33 366.67 15.38 -66.67 -
  QoQ % 481.69% -94.51% 139.38% -190.91% 2,284.07% 123.07% -
  Horiz. % -62.91% -10.81% -196.87% 499.97% -549.98% -23.07% 100.00%
EY 2.38 13.86 0.76 -0.30 0.27 6.50 -1.50 -
  QoQ % -82.83% 1,723.68% 353.33% -211.11% -95.85% 533.33% -
  Horiz. % -158.67% -924.00% -50.67% 20.00% -18.00% -433.33% 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.
 


 

400  248  531  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.025-0.01 
 SAPNRG 0.270.00 
 VSOLAR 0.15+0.005 
 NETX 0.015-0.005 
 HSI-H6P 0.18-0.085 
 NAIM 1.16+0.185 
 KNM 0.375-0.005 
 HSI-C7F 0.425+0.075 
 DSONIC-WA 0.405-0.005 
 ARMADA 0.225+0.005 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
6. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers