[ASIAPAC] QoQ Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 103.93%
YoY- 82.9%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 326,584 332,650 341,798 364,138 369,408 254,173 256,677 17.47%
PBT 16,600 36,983 37,837 38,798 33,916 25,647 25,301 -24.55%
Tax -6,020 -11,807 -9,888 -13,048 -21,212 1,001 5,109 -
NP 10,580 25,176 27,949 25,750 12,704 26,648 30,410 -50.62%
-
NP to SH 10,572 25,176 27,989 25,818 12,660 26,648 30,377 -50.61%
-
Tax Rate 36.27% 31.93% 26.13% 33.63% 62.54% -3.90% -20.19% -
Total Cost 316,004 307,474 313,849 338,388 356,704 227,525 226,266 25.02%
-
Net Worth 227,844 239,012 239,452 223,118 213,637 89,762 118,282 55.00%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 227,844 239,012 239,452 223,118 213,637 89,762 118,282 55.00%
NOSH 911,379 796,708 798,174 796,851 791,249 390,273 369,632 82.81%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.24% 7.57% 8.18% 7.07% 3.44% 10.48% 11.85% -
ROE 4.64% 10.53% 11.69% 11.57% 5.93% 29.69% 25.68% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 35.83 41.75 42.82 45.70 46.69 65.13 69.44 -35.74%
EPS 1.16 3.16 3.51 3.24 1.60 6.82 8.23 -73.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.30 0.30 0.28 0.27 0.23 0.32 -15.21%
Adjusted Per Share Value based on latest NOSH - 798,688
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 21.94 22.34 22.96 24.46 24.81 17.07 17.24 17.48%
EPS 0.71 1.69 1.88 1.73 0.85 1.79 2.04 -50.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.153 0.1605 0.1608 0.1499 0.1435 0.0603 0.0794 55.03%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.29 0.31 0.16 0.14 0.15 0.14 0.10 -
P/RPS 0.81 0.74 0.37 0.31 0.32 0.21 0.14 223.32%
P/EPS 25.00 9.81 4.56 4.32 9.38 2.05 1.22 652.98%
EY 4.00 10.19 21.92 23.14 10.67 48.77 82.18 -86.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.03 0.53 0.50 0.56 0.61 0.31 141.60%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 28/05/07 28/02/07 27/11/06 28/08/06 31/05/06 27/02/06 -
Price 0.25 0.25 0.28 0.16 0.14 0.14 0.13 -
P/RPS 0.70 0.60 0.65 0.35 0.30 0.21 0.19 139.11%
P/EPS 21.55 7.91 7.98 4.94 8.75 2.05 1.58 473.59%
EY 4.64 12.64 12.52 20.25 11.43 48.77 63.22 -82.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.83 0.93 0.57 0.52 0.61 0.41 81.49%

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