[ASIAPAC] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 8.41%
YoY- -7.86%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 243,502 326,584 332,650 341,798 364,138 369,408 254,173 -2.81%
PBT 20,012 16,600 36,983 37,837 38,798 33,916 25,647 -15.23%
Tax -4,446 -6,020 -11,807 -9,888 -13,048 -21,212 1,001 -
NP 15,566 10,580 25,176 27,949 25,750 12,704 26,648 -30.09%
-
NP to SH 15,560 10,572 25,176 27,989 25,818 12,660 26,648 -30.11%
-
Tax Rate 22.22% 36.27% 31.93% 26.13% 33.63% 62.54% -3.90% -
Total Cost 227,936 316,004 307,474 313,849 338,388 356,704 227,525 0.12%
-
Net Worth 246,682 227,844 239,012 239,452 223,118 213,637 89,762 96.07%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 246,682 227,844 239,012 239,452 223,118 213,637 89,762 96.07%
NOSH 948,780 911,379 796,708 798,174 796,851 791,249 390,273 80.70%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.39% 3.24% 7.57% 8.18% 7.07% 3.44% 10.48% -
ROE 6.31% 4.64% 10.53% 11.69% 11.57% 5.93% 29.69% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 25.66 35.83 41.75 42.82 45.70 46.69 65.13 -46.22%
EPS 1.64 1.16 3.16 3.51 3.24 1.60 6.82 -61.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.25 0.30 0.30 0.28 0.27 0.23 8.50%
Adjusted Per Share Value based on latest NOSH - 800,297
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 16.36 21.94 22.34 22.96 24.46 24.81 17.07 -2.78%
EPS 1.05 0.71 1.69 1.88 1.73 0.85 1.79 -29.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1657 0.153 0.1605 0.1608 0.1499 0.1435 0.0603 96.06%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.25 0.29 0.31 0.16 0.14 0.15 0.14 -
P/RPS 0.97 0.81 0.74 0.37 0.31 0.32 0.21 177.09%
P/EPS 15.24 25.00 9.81 4.56 4.32 9.38 2.05 280.44%
EY 6.56 4.00 10.19 21.92 23.14 10.67 48.77 -73.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.16 1.03 0.53 0.50 0.56 0.61 35.26%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 28/08/07 28/05/07 28/02/07 27/11/06 28/08/06 31/05/06 -
Price 0.22 0.25 0.25 0.28 0.16 0.14 0.14 -
P/RPS 0.86 0.70 0.60 0.65 0.35 0.30 0.21 155.74%
P/EPS 13.41 21.55 7.91 7.98 4.94 8.75 2.05 249.37%
EY 7.45 4.64 12.64 12.52 20.25 11.43 48.77 -71.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.00 0.83 0.93 0.57 0.52 0.61 24.73%

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