Highlights

[ASIAPAC] QoQ Quarter Result on 2011-12-31 [#3]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 28-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     -374.18%    YoY -     -255.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 12,139 15,415 12,981 5,711 19,518 50,400 17,386 -21.25%
  QoQ % -21.25% 18.75% 127.30% -70.74% -61.27% 189.89% -
  Horiz. % 69.82% 88.66% 74.66% 32.85% 112.26% 289.89% 100.00%
PBT 96 595 -7,890 1,465 1,436 15,682 6,592 -93.99%
  QoQ % -83.87% 107.54% -638.57% 2.02% -90.84% 137.89% -
  Horiz. % 1.46% 9.03% -119.69% 22.22% 21.78% 237.89% 100.00%
Tax -437 -329 14,154 -3,217 -797 -5,182 3,988 -
  QoQ % -32.83% -102.32% 539.98% -303.64% 84.62% -229.94% -
  Horiz. % -10.96% -8.25% 354.91% -80.67% -19.98% -129.94% 100.00%
NP -341 266 6,264 -1,752 639 10,500 10,580 -
  QoQ % -228.20% -95.75% 457.53% -374.18% -93.91% -0.76% -
  Horiz. % -3.22% 2.51% 59.21% -16.56% 6.04% 99.24% 100.00%
NP to SH -341 266 6,315 -1,752 639 10,500 10,580 -
  QoQ % -228.20% -95.79% 460.45% -374.18% -93.91% -0.76% -
  Horiz. % -3.22% 2.51% 59.69% -16.56% 6.04% 99.24% 100.00%
Tax Rate 455.21 % 55.29 % - % 219.59 % 55.50 % 33.04 % -60.50 % -
  QoQ % 723.31% 0.00% 0.00% 295.66% 67.98% 154.61% -
  Horiz. % -752.41% -91.39% 0.00% -362.96% -91.74% -54.61% 100.00%
Total Cost 12,480 15,149 6,717 7,463 18,879 39,900 6,806 49.65%
  QoQ % -17.62% 125.53% -10.00% -60.47% -52.68% 486.25% -
  Horiz. % 183.37% 222.58% 98.69% 109.65% 277.39% 586.25% 100.00%
Net Worth 375,100 292,600 320,607 321,199 301,242 320,833 311,883 13.06%
  QoQ % 28.20% -8.74% -0.18% 6.62% -6.11% 2.87% -
  Horiz. % 120.27% 93.82% 102.80% 102.99% 96.59% 102.87% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 375,100 292,600 320,607 321,199 301,242 320,833 311,883 13.06%
  QoQ % 28.20% -8.74% -0.18% 6.62% -6.11% 2.87% -
  Horiz. % 120.27% 93.82% 102.80% 102.99% 96.59% 102.87% 100.00%
NOSH 1,136,666 886,666 971,538 973,333 912,857 972,222 974,636 10.77%
  QoQ % 28.20% -8.74% -0.18% 6.62% -6.11% -0.25% -
  Horiz. % 116.62% 90.97% 99.68% 99.87% 93.66% 99.75% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -2.81 % 1.73 % 48.26 % -30.68 % 3.27 % 20.83 % 60.85 % -
  QoQ % -262.43% -96.42% 257.30% -1,038.23% -84.30% -65.77% -
  Horiz. % -4.62% 2.84% 79.31% -50.42% 5.37% 34.23% 100.00%
ROE -0.09 % 0.09 % 1.97 % -0.55 % 0.21 % 3.27 % 3.39 % -
  QoQ % -200.00% -95.43% 458.18% -361.90% -93.58% -3.54% -
  Horiz. % -2.65% 2.65% 58.11% -16.22% 6.19% 96.46% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.07 1.74 1.34 0.59 2.14 5.18 1.78 -28.71%
  QoQ % -38.51% 29.85% 127.12% -72.43% -58.69% 191.01% -
  Horiz. % 60.11% 97.75% 75.28% 33.15% 120.22% 291.01% 100.00%
EPS -0.03 0.03 0.65 -0.18 0.07 1.08 1.08 -
  QoQ % -200.00% -95.38% 461.11% -357.14% -93.52% 0.00% -
  Horiz. % -2.78% 2.78% 60.19% -16.67% 6.48% 100.00% 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 0.3300 0.3200 2.07%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 3.13% -
  Horiz. % 103.13% 103.13% 103.13% 103.13% 103.13% 103.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.17 1.49 1.25 0.55 1.88 4.86 1.68 -21.38%
  QoQ % -21.48% 19.20% 127.27% -70.74% -61.32% 189.29% -
  Horiz. % 69.64% 88.69% 74.40% 32.74% 111.90% 289.29% 100.00%
EPS -0.03 0.03 0.61 -0.17 0.06 1.01 1.02 -
  QoQ % -200.00% -95.08% 458.82% -383.33% -94.06% -0.98% -
  Horiz. % -2.94% 2.94% 59.80% -16.67% 5.88% 99.02% 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 0.3617 0.2821 0.3091 0.3097 0.2905 0.3093 0.3007 13.07%
  QoQ % 28.22% -8.74% -0.19% 6.61% -6.08% 2.86% -
  Horiz. % 120.29% 93.81% 102.79% 102.99% 96.61% 102.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.1100 0.1100 0.1100 0.1000 0.0800 0.1000 0.1000 -
P/RPS 10.30 6.33 8.23 17.04 3.74 1.93 5.61 49.77%
  QoQ % 62.72% -23.09% -51.70% 355.61% 93.78% -65.60% -
  Horiz. % 183.60% 112.83% 146.70% 303.74% 66.67% 34.40% 100.00%
P/EPS -366.67 366.67 16.92 -55.56 114.29 9.26 9.21 -
  QoQ % -200.00% 2,067.08% 130.45% -148.61% 1,134.23% 0.54% -
  Horiz. % -3,981.22% 3,981.22% 183.71% -603.26% 1,240.93% 100.54% 100.00%
EY -0.27 0.27 5.91 -1.80 0.88 10.80 10.86 -
  QoQ % -200.00% -95.43% 428.33% -304.55% -91.85% -0.55% -
  Horiz. % -2.49% 2.49% 54.42% -16.57% 8.10% 99.45% 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 0.33 0.30 0.24 0.30 0.31 4.24%
  QoQ % 0.00% 0.00% 10.00% 25.00% -20.00% -3.23% -
  Horiz. % 106.45% 106.45% 106.45% 96.77% 77.42% 96.77% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 27/08/12 28/05/12 28/02/12 23/11/11 24/08/11 24/05/11 -
Price 0.1000 0.1100 0.1000 0.1200 0.1000 0.0900 0.1000 -
P/RPS 9.36 6.33 7.48 20.45 4.68 1.74 5.61 40.54%
  QoQ % 47.87% -15.37% -63.42% 336.97% 168.97% -68.98% -
  Horiz. % 166.84% 112.83% 133.33% 364.53% 83.42% 31.02% 100.00%
P/EPS -333.33 366.67 15.38 -66.67 142.86 8.33 9.21 -
  QoQ % -190.91% 2,284.07% 123.07% -146.67% 1,615.01% -9.55% -
  Horiz. % -3,619.22% 3,981.22% 166.99% -723.89% 1,551.14% 90.45% 100.00%
EY -0.30 0.27 6.50 -1.50 0.70 12.00 10.86 -
  QoQ % -211.11% -95.85% 533.33% -314.29% -94.17% 10.50% -
  Horiz. % -2.76% 2.49% 59.85% -13.81% 6.45% 110.50% 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 0.33 0.30 0.36 0.30 0.27 0.31 -2.16%
  QoQ % -9.09% 10.00% -16.67% 20.00% 11.11% -12.90% -
  Horiz. % 96.77% 106.45% 96.77% 116.13% 96.77% 87.10% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 
Partners & Brokers