[ASIAPAC] QoQ Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 47.18%
YoY- -39.73%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 66,920 228,740 226,288 243,502 326,584 332,650 341,798 -66.31%
PBT 8,756 31,119 30,053 20,012 16,600 36,983 37,837 -62.34%
Tax -3,808 -2,429 -3,760 -4,446 -6,020 -11,807 -9,888 -47.09%
NP 4,948 28,690 26,293 15,566 10,580 25,176 27,949 -68.50%
-
NP to SH 4,956 28,673 26,290 15,560 10,572 25,176 27,989 -68.50%
-
Tax Rate 43.49% 7.81% 12.51% 22.22% 36.27% 31.93% 26.13% -
Total Cost 61,972 200,050 199,994 227,936 316,004 307,474 313,849 -66.12%
-
Net Worth 266,861 269,128 258,439 246,682 227,844 239,012 239,452 7.49%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 266,861 269,128 258,439 246,682 227,844 239,012 239,452 7.49%
NOSH 953,076 961,174 957,184 948,780 911,379 796,708 798,174 12.56%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.39% 12.54% 11.62% 6.39% 3.24% 7.57% 8.18% -
ROE 1.86% 10.65% 10.17% 6.31% 4.64% 10.53% 11.69% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 7.02 23.80 23.64 25.66 35.83 41.75 42.82 -70.07%
EPS 0.52 2.98 2.75 1.64 1.16 3.16 3.51 -72.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.28 0.27 0.26 0.25 0.30 0.30 -4.49%
Adjusted Per Share Value based on latest NOSH - 951,296
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.49 15.36 15.20 16.36 21.94 22.34 22.96 -66.34%
EPS 0.33 1.93 1.77 1.05 0.71 1.69 1.88 -68.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1792 0.1808 0.1736 0.1657 0.153 0.1605 0.1608 7.49%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.10 0.14 0.20 0.25 0.29 0.31 0.16 -
P/RPS 1.42 0.59 0.85 0.97 0.81 0.74 0.37 145.32%
P/EPS 19.23 4.69 7.28 15.24 25.00 9.81 4.56 161.25%
EY 5.20 21.31 13.73 6.56 4.00 10.19 21.92 -61.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.50 0.74 0.96 1.16 1.03 0.53 -22.74%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 27/05/08 26/02/08 26/11/07 28/08/07 28/05/07 28/02/07 -
Price 0.09 0.12 0.16 0.22 0.25 0.25 0.28 -
P/RPS 1.28 0.50 0.68 0.86 0.70 0.60 0.65 57.17%
P/EPS 17.31 4.02 5.83 13.41 21.55 7.91 7.98 67.64%
EY 5.78 24.86 17.17 7.45 4.64 12.64 12.52 -40.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.43 0.59 0.85 1.00 0.83 0.93 -50.92%

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