[ASIAPAC] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -46.96%
YoY- 2720.94%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 61,660 88,610 100,838 139,836 201,600 36,453 25,422 80.61%
PBT 2,380 7,763 20,870 34,236 62,728 8,068 1,968 13.52%
Tax -1,316 7,888 -8,354 -11,958 -20,728 3,214 -1,032 17.61%
NP 1,064 15,651 12,516 22,278 42,000 11,282 936 8.92%
-
NP to SH 1,064 15,702 12,516 22,278 42,000 11,285 940 8.61%
-
Tax Rate 55.29% -101.61% 40.03% 34.93% 33.04% -39.84% 52.44% -
Total Cost 60,596 72,959 88,322 117,558 159,600 25,171 24,486 83.05%
-
Net Worth 292,600 321,842 322,678 322,444 320,833 312,505 312,214 -4.23%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 292,600 321,842 322,678 322,444 320,833 312,505 312,214 -4.23%
NOSH 886,666 975,279 977,812 977,105 972,222 976,581 1,007,142 -8.14%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.73% 17.66% 12.41% 15.93% 20.83% 30.95% 3.68% -
ROE 0.36% 4.88% 3.88% 6.91% 13.09% 3.61% 0.30% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.95 9.09 10.31 14.31 20.74 3.73 2.52 96.78%
EPS 0.12 1.61 1.28 2.28 4.32 1.16 0.09 21.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.33 0.33 0.33 0.33 0.32 0.31 4.26%
Adjusted Per Share Value based on latest NOSH - 912,857
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.14 5.95 6.77 9.39 13.54 2.45 1.71 80.40%
EPS 0.07 1.05 0.84 1.50 2.82 0.76 0.06 10.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1965 0.2162 0.2167 0.2166 0.2155 0.2099 0.2097 -4.24%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.11 0.11 0.10 0.08 0.10 0.10 0.10 -
P/RPS 1.58 1.21 0.97 0.56 0.48 2.68 3.96 -45.83%
P/EPS 91.67 6.83 7.81 3.51 2.31 8.65 107.14 -9.88%
EY 1.09 14.64 12.80 28.50 43.20 11.56 0.93 11.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.30 0.24 0.30 0.31 0.32 2.07%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 28/05/12 28/02/12 23/11/11 24/08/11 24/05/11 24/02/11 -
Price 0.11 0.10 0.12 0.10 0.09 0.10 0.10 -
P/RPS 1.58 1.10 1.16 0.70 0.43 2.68 3.96 -45.83%
P/EPS 91.67 6.21 9.38 4.39 2.08 8.65 107.14 -9.88%
EY 1.09 16.10 10.67 22.80 48.00 11.56 0.93 11.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.36 0.30 0.27 0.31 0.32 2.07%

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