[ASIAPAC] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 66.72%
YoY- 95.71%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 170,080 50,250 43,137 28,414 8,580 56,509 65,609 88.81%
PBT 17,960 -98,048 -1,472 -3,530 -10,632 -34,073 -56,948 -
Tax -1,736 13 -57 -12 -12 426 1,186 -
NP 16,224 -98,035 -1,529 -3,542 -10,644 -33,647 -55,761 -
-
NP to SH 16,224 -98,035 -1,529 -3,542 -10,644 -33,647 -55,761 -
-
Tax Rate 9.67% - - - - - - -
Total Cost 153,856 148,285 44,666 31,956 19,224 90,156 121,370 17.14%
-
Net Worth 68,807 64,780 136,206 133,728 131,276 134,709 151,117 -40.84%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 68,807 64,780 136,206 133,728 131,276 134,709 151,117 -40.84%
NOSH 362,142 359,893 358,437 361,428 354,800 354,499 351,436 2.02%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 9.54% -195.09% -3.55% -12.47% -124.06% -59.54% -84.99% -
ROE 23.58% -151.33% -1.12% -2.65% -8.11% -24.98% -36.90% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 46.96 13.96 12.03 7.86 2.42 15.94 18.67 85.05%
EPS 4.48 -27.24 -0.43 -0.98 -3.00 -9.59 -15.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.38 0.37 0.37 0.38 0.43 -42.01%
Adjusted Per Share Value based on latest NOSH - 356,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 11.42 3.38 2.90 1.91 0.58 3.80 4.41 88.68%
EPS 1.09 -6.58 -0.10 -0.24 -0.71 -2.26 -3.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0462 0.0435 0.0915 0.0898 0.0882 0.0905 0.1015 -40.85%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.14 0.18 0.19 0.14 0.14 0.14 0.14 -
P/RPS 0.30 1.29 1.58 1.78 5.79 0.88 0.75 -45.74%
P/EPS 3.13 -0.66 -44.53 -14.29 -4.67 -1.48 -0.88 -
EY 32.00 -151.33 -2.25 -7.00 -21.43 -67.80 -113.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.00 0.50 0.38 0.38 0.37 0.33 71.40%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 21/11/03 28/08/03 30/05/03 28/02/03 -
Price 0.14 0.14 0.22 0.19 0.17 0.12 0.14 -
P/RPS 0.30 1.00 1.83 2.42 7.03 0.75 0.75 -45.74%
P/EPS 3.13 -0.51 -51.56 -19.39 -5.67 -1.26 -0.88 -
EY 32.00 -194.57 -1.94 -5.16 -17.65 -79.09 -113.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.78 0.58 0.51 0.46 0.32 0.33 71.40%

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