[ASIAPAC] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 32.45%
YoY- -706.27%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 28,414 8,580 56,509 65,609 62,760 64,960 68,024 -44.09%
PBT -3,530 -10,632 -34,073 -56,948 -85,374 -106,168 9,244 -
Tax -12 -12 426 1,186 2,830 106,168 -1,872 -96.53%
NP -3,542 -10,644 -33,647 -55,761 -82,544 0 7,372 -
-
NP to SH -3,542 -10,644 -33,647 -55,761 -82,544 -103,304 7,372 -
-
Tax Rate - - - - - - 20.25% -
Total Cost 31,956 19,224 90,156 121,370 145,304 64,960 60,652 -34.74%
-
Net Worth 133,728 131,276 134,709 151,117 3,500 17,497 41,926 116.53%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 133,728 131,276 134,709 151,117 3,500 17,497 41,926 116.53%
NOSH 361,428 354,800 354,499 351,436 350,059 349,945 349,383 2.28%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -12.47% -124.06% -59.54% -84.99% -131.52% 0.00% 10.84% -
ROE -2.65% -8.11% -24.98% -36.90% -2,358.00% -590.40% 17.58% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 7.86 2.42 15.94 18.67 17.93 18.56 19.47 -45.34%
EPS -0.98 -3.00 -9.59 -15.87 -23.58 -29.52 2.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.37 0.38 0.43 0.01 0.05 0.12 111.69%
Adjusted Per Share Value based on latest NOSH - 343,750
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1.91 0.58 3.80 4.41 4.22 4.36 4.57 -44.07%
EPS -0.24 -0.71 -2.26 -3.75 -5.54 -6.94 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0898 0.0882 0.0905 0.1015 0.0024 0.0118 0.0282 116.29%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.14 0.14 0.14 0.14 0.17 0.25 0.28 -
P/RPS 1.78 5.79 0.88 0.75 0.95 1.35 1.44 15.16%
P/EPS -14.29 -4.67 -1.48 -0.88 -0.72 -0.85 13.27 -
EY -7.00 -21.43 -67.80 -113.33 -138.71 -118.08 7.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.37 0.33 17.00 5.00 2.33 -70.11%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 28/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 0.19 0.17 0.12 0.14 0.16 0.19 0.27 -
P/RPS 2.42 7.03 0.75 0.75 0.89 1.02 1.39 44.67%
P/EPS -19.39 -5.67 -1.26 -0.88 -0.68 -0.64 12.80 -
EY -5.16 -17.65 -79.09 -113.33 -147.38 -155.37 7.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.32 0.33 16.00 3.80 2.25 -62.79%

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