[ASIAPAC] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 86.52%
YoY- 2.96%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 369,408 254,173 256,677 242,802 218,344 195,153 176,252 63.99%
PBT 33,916 25,647 25,301 24,298 15,064 19,068 15,941 65.65%
Tax -21,212 1,001 5,109 -10,142 -7,468 -6,984 -5,901 135.20%
NP 12,704 26,648 30,410 14,156 7,596 12,084 10,040 17.03%
-
NP to SH 12,660 26,648 30,377 14,116 7,568 12,084 10,040 16.76%
-
Tax Rate 62.54% -3.90% -20.19% 41.74% 49.58% 36.63% 37.02% -
Total Cost 356,704 227,525 226,266 228,646 210,748 183,069 166,212 66.61%
-
Net Worth 213,637 89,762 118,282 77,371 74,196 98,145 68,783 113.32%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 213,637 89,762 118,282 77,371 74,196 98,145 68,783 113.32%
NOSH 791,249 390,273 369,632 368,434 370,980 363,499 362,019 68.65%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.44% 10.48% 11.85% 5.83% 3.48% 6.19% 5.70% -
ROE 5.93% 29.69% 25.68% 18.24% 10.20% 12.31% 14.60% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 46.69 65.13 69.44 65.90 58.86 53.69 48.69 -2.76%
EPS 1.60 6.82 8.23 3.84 2.08 3.33 2.77 -30.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.23 0.32 0.21 0.20 0.27 0.19 26.47%
Adjusted Per Share Value based on latest NOSH - 367,551
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 24.81 17.07 17.24 16.31 14.67 13.11 11.84 63.97%
EPS 0.85 1.79 2.04 0.95 0.51 0.81 0.67 17.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1435 0.0603 0.0794 0.052 0.0498 0.0659 0.0462 113.32%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.15 0.14 0.10 0.12 0.12 0.14 0.17 -
P/RPS 0.32 0.21 0.14 0.18 0.20 0.26 0.35 -5.81%
P/EPS 9.38 2.05 1.22 3.13 5.88 4.21 6.13 32.89%
EY 10.67 48.77 82.18 31.93 17.00 23.75 16.31 -24.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.31 0.57 0.60 0.52 0.89 -26.63%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 31/05/06 27/02/06 28/11/05 25/08/05 27/05/05 25/02/05 -
Price 0.14 0.14 0.13 0.10 0.12 0.12 0.16 -
P/RPS 0.30 0.21 0.19 0.15 0.20 0.22 0.33 -6.17%
P/EPS 8.75 2.05 1.58 2.61 5.88 3.61 5.77 32.09%
EY 11.43 48.77 63.22 38.31 17.00 27.70 17.33 -24.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.41 0.48 0.60 0.44 0.84 -27.42%

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