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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

363  761  417  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.145+0.045 
 NETX 0.020.00 
 AT 0.13+0.01 
 VELESTO 0.165+0.02 
 VC 0.10+0.005 
 SAPNRG-WA 0.085+0.04 
 TRIVE 0.025-0.005 
 PHB 0.04-0.005 
 LAMBO 0.065-0.01 
 KNM 0.26+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers