[ASIAPAC] QoQ Annualized Quarter Result on 30-Jun-2006 [#1]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -52.49%
YoY- 67.28%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 332,650 341,798 364,138 369,408 254,173 256,677 242,802 23.37%
PBT 36,983 37,837 38,798 33,916 25,647 25,301 24,298 32.35%
Tax -11,807 -9,888 -13,048 -21,212 1,001 5,109 -10,142 10.67%
NP 25,176 27,949 25,750 12,704 26,648 30,410 14,156 46.84%
-
NP to SH 25,176 27,989 25,818 12,660 26,648 30,377 14,116 47.11%
-
Tax Rate 31.93% 26.13% 33.63% 62.54% -3.90% -20.19% 41.74% -
Total Cost 307,474 313,849 338,388 356,704 227,525 226,266 228,646 21.85%
-
Net Worth 239,012 239,452 223,118 213,637 89,762 118,282 77,371 112.25%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 239,012 239,452 223,118 213,637 89,762 118,282 77,371 112.25%
NOSH 796,708 798,174 796,851 791,249 390,273 369,632 368,434 67.30%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 7.57% 8.18% 7.07% 3.44% 10.48% 11.85% 5.83% -
ROE 10.53% 11.69% 11.57% 5.93% 29.69% 25.68% 18.24% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 41.75 42.82 45.70 46.69 65.13 69.44 65.90 -26.25%
EPS 3.16 3.51 3.24 1.60 6.82 8.23 3.84 -12.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.30 0.28 0.27 0.23 0.32 0.21 26.87%
Adjusted Per Share Value based on latest NOSH - 818,999
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 22.64 23.26 24.78 25.14 17.30 17.47 16.53 23.35%
EPS 1.71 1.90 1.76 0.86 1.81 2.07 0.96 46.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1627 0.163 0.1519 0.1454 0.0611 0.0805 0.0527 112.16%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.31 0.16 0.14 0.15 0.14 0.10 0.12 -
P/RPS 0.74 0.37 0.31 0.32 0.21 0.14 0.18 156.85%
P/EPS 9.81 4.56 4.32 9.38 2.05 1.22 3.13 114.31%
EY 10.19 21.92 23.14 10.67 48.77 82.18 31.93 -53.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.53 0.50 0.56 0.61 0.31 0.57 48.41%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 28/02/07 27/11/06 28/08/06 31/05/06 27/02/06 28/11/05 -
Price 0.25 0.28 0.16 0.14 0.14 0.13 0.10 -
P/RPS 0.60 0.65 0.35 0.30 0.21 0.19 0.15 152.19%
P/EPS 7.91 7.98 4.94 8.75 2.05 1.58 2.61 109.56%
EY 12.64 12.52 20.25 11.43 48.77 63.22 38.31 -52.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.93 0.57 0.52 0.61 0.41 0.48 44.11%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment