Highlights

[ASIAPAC] QoQ Quarter Result on 2012-03-31 [#4]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 28-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     460.45%    YoY -     -40.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 31,764 12,139 15,415 12,981 5,711 19,518 50,400 -26.39%
  QoQ % 161.67% -21.25% 18.75% 127.30% -70.74% -61.27% -
  Horiz. % 63.02% 24.09% 30.59% 25.76% 11.33% 38.73% 100.00%
PBT 3,804 96 595 -7,890 1,465 1,436 15,682 -60.94%
  QoQ % 3,862.50% -83.87% 107.54% -638.57% 2.02% -90.84% -
  Horiz. % 24.26% 0.61% 3.79% -50.31% 9.34% 9.16% 100.00%
Tax -3,010 -437 -329 14,154 -3,217 -797 -5,182 -30.27%
  QoQ % -588.79% -32.83% -102.32% 539.98% -303.64% 84.62% -
  Horiz. % 58.09% 8.43% 6.35% -273.14% 62.08% 15.38% 100.00%
NP 794 -341 266 6,264 -1,752 639 10,500 -81.98%
  QoQ % 332.84% -228.20% -95.75% 457.53% -374.18% -93.91% -
  Horiz. % 7.56% -3.25% 2.53% 59.66% -16.69% 6.09% 100.00%
NP to SH 794 -341 266 6,315 -1,752 639 10,500 -81.98%
  QoQ % 332.84% -228.20% -95.79% 460.45% -374.18% -93.91% -
  Horiz. % 7.56% -3.25% 2.53% 60.14% -16.69% 6.09% 100.00%
Tax Rate 79.13 % 455.21 % 55.29 % - % 219.59 % 55.50 % 33.04 % 78.53%
  QoQ % -82.62% 723.31% 0.00% 0.00% 295.66% 67.98% -
  Horiz. % 239.50% 1,377.75% 167.34% 0.00% 664.62% 167.98% 100.00%
Total Cost 30,970 12,480 15,149 6,717 7,463 18,879 39,900 -15.48%
  QoQ % 148.16% -17.62% 125.53% -10.00% -60.47% -52.68% -
  Horiz. % 77.62% 31.28% 37.97% 16.83% 18.70% 47.32% 100.00%
Net Worth 327,525 375,100 292,600 320,607 321,199 301,242 320,833 1.38%
  QoQ % -12.68% 28.20% -8.74% -0.18% 6.62% -6.11% -
  Horiz. % 102.09% 116.91% 91.20% 99.93% 100.11% 93.89% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 327,525 375,100 292,600 320,607 321,199 301,242 320,833 1.38%
  QoQ % -12.68% 28.20% -8.74% -0.18% 6.62% -6.11% -
  Horiz. % 102.09% 116.91% 91.20% 99.93% 100.11% 93.89% 100.00%
NOSH 992,500 1,136,666 886,666 971,538 973,333 912,857 972,222 1.38%
  QoQ % -12.68% 28.20% -8.74% -0.18% 6.62% -6.11% -
  Horiz. % 102.09% 116.91% 91.20% 99.93% 100.11% 93.89% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.50 % -2.81 % 1.73 % 48.26 % -30.68 % 3.27 % 20.83 % -75.51%
  QoQ % 188.97% -262.43% -96.42% 257.30% -1,038.23% -84.30% -
  Horiz. % 12.00% -13.49% 8.31% 231.69% -147.29% 15.70% 100.00%
ROE 0.24 % -0.09 % 0.09 % 1.97 % -0.55 % 0.21 % 3.27 % -82.33%
  QoQ % 366.67% -200.00% -95.43% 458.18% -361.90% -93.58% -
  Horiz. % 7.34% -2.75% 2.75% 60.24% -16.82% 6.42% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.20 1.07 1.74 1.34 0.59 2.14 5.18 -27.36%
  QoQ % 199.07% -38.51% 29.85% 127.12% -72.43% -58.69% -
  Horiz. % 61.78% 20.66% 33.59% 25.87% 11.39% 41.31% 100.00%
EPS 0.08 -0.03 0.03 0.65 -0.18 0.07 1.08 -82.22%
  QoQ % 366.67% -200.00% -95.38% 461.11% -357.14% -93.52% -
  Horiz. % 7.41% -2.78% 2.78% 60.19% -16.67% 6.48% 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 0.3300 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.06 1.17 1.49 1.25 0.55 1.88 4.86 -26.44%
  QoQ % 161.54% -21.48% 19.20% 127.27% -70.74% -61.32% -
  Horiz. % 62.96% 24.07% 30.66% 25.72% 11.32% 38.68% 100.00%
EPS 0.08 -0.03 0.03 0.61 -0.17 0.06 1.01 -81.41%
  QoQ % 366.67% -200.00% -95.08% 458.82% -383.33% -94.06% -
  Horiz. % 7.92% -2.97% 2.97% 60.40% -16.83% 5.94% 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 0.3158 0.3617 0.2821 0.3091 0.3097 0.2905 0.3093 1.39%
  QoQ % -12.69% 28.22% -8.74% -0.19% 6.61% -6.08% -
  Horiz. % 102.10% 116.94% 91.21% 99.94% 100.13% 93.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.1000 0.1100 0.1100 0.1100 0.1000 0.0800 0.1000 -
P/RPS 3.12 10.30 6.33 8.23 17.04 3.74 1.93 37.54%
  QoQ % -69.71% 62.72% -23.09% -51.70% 355.61% 93.78% -
  Horiz. % 161.66% 533.68% 327.98% 426.42% 882.90% 193.78% 100.00%
P/EPS 125.00 -366.67 366.67 16.92 -55.56 114.29 9.26 462.48%
  QoQ % 134.09% -200.00% 2,067.08% 130.45% -148.61% 1,134.23% -
  Horiz. % 1,349.89% -3,959.72% 3,959.72% 182.72% -600.00% 1,234.23% 100.00%
EY 0.80 -0.27 0.27 5.91 -1.80 0.88 10.80 -82.22%
  QoQ % 396.30% -200.00% -95.43% 428.33% -304.55% -91.85% -
  Horiz. % 7.41% -2.50% 2.50% 54.72% -16.67% 8.15% 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 0.33 0.33 0.30 0.24 0.30 -
  QoQ % -9.09% 0.00% 0.00% 10.00% 25.00% -20.00% -
  Horiz. % 100.00% 110.00% 110.00% 110.00% 100.00% 80.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 26/11/12 27/08/12 28/05/12 28/02/12 23/11/11 24/08/11 -
Price 0.1050 0.1000 0.1100 0.1000 0.1200 0.1000 0.0900 -
P/RPS 3.28 9.36 6.33 7.48 20.45 4.68 1.74 52.31%
  QoQ % -64.96% 47.87% -15.37% -63.42% 336.97% 168.97% -
  Horiz. % 188.51% 537.93% 363.79% 429.89% 1,175.29% 268.97% 100.00%
P/EPS 131.25 -333.33 366.67 15.38 -66.67 142.86 8.33 523.27%
  QoQ % 139.38% -190.91% 2,284.07% 123.07% -146.67% 1,615.01% -
  Horiz. % 1,575.63% -4,001.56% 4,401.80% 184.63% -800.36% 1,715.01% 100.00%
EY 0.76 -0.30 0.27 6.50 -1.50 0.70 12.00 -83.98%
  QoQ % 353.33% -211.11% -95.85% 533.33% -314.29% -94.17% -
  Horiz. % 6.33% -2.50% 2.25% 54.17% -12.50% 5.83% 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 0.32 0.30 0.33 0.30 0.36 0.30 0.27 11.94%
  QoQ % 6.67% -9.09% 10.00% -16.67% 20.00% 11.11% -
  Horiz. % 118.52% 111.11% 122.22% 111.11% 133.33% 111.11% 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.
 


 

174  197  554  1257 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 ISTONE 0.225-0.02 
 NETX 0.0150.00 
 KNM 0.38-0.01 
 ARMADA 0.235-0.005 
 HOMERIZ-WB 0.285-0.02 
 HSI-H6R 0.38+0.015 
 GPACKET 0.425+0.02 
 IMPIANA 0.0250.00 
 HSI-C5J 0.16-0.02 
Partners & Brokers