[ASIAPAC] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 1896.97%
YoY- -86.63%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 116,422 153,112 83,407 79,626 80,044 66,920 228,740 -36.22%
PBT 24,410 35,980 7,880 8,064 4,620 8,756 31,119 -14.93%
Tax -6,796 -9,356 -6,740 -4,549 -4,452 -3,808 -2,429 98.43%
NP 17,614 26,624 1,140 3,514 168 4,948 28,690 -27.74%
-
NP to SH 17,622 26,632 1,142 3,514 176 4,956 28,673 -27.69%
-
Tax Rate 27.84% 26.00% 85.53% 56.41% 96.36% 43.49% 7.81% -
Total Cost 98,808 126,488 82,267 76,112 79,876 61,972 200,050 -37.48%
-
Net Worth 283,909 283,944 271,833 273,362 246,400 266,861 269,128 3.62%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 283,909 283,944 271,833 273,362 246,400 266,861 269,128 3.62%
NOSH 979,000 979,117 970,833 976,296 880,000 953,076 961,174 1.23%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 15.13% 17.39% 1.37% 4.41% 0.21% 7.39% 12.54% -
ROE 6.21% 9.38% 0.42% 1.29% 0.07% 1.86% 10.65% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 11.89 15.64 8.59 8.16 9.10 7.02 23.80 -37.01%
EPS 1.80 2.72 0.12 0.36 0.02 0.52 2.98 -28.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.29 0.28 0.28 0.28 0.28 0.28 2.36%
Adjusted Per Share Value based on latest NOSH - 980,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 7.92 10.42 5.68 5.42 5.45 4.55 15.57 -36.25%
EPS 1.20 1.81 0.08 0.24 0.01 0.34 1.95 -27.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1932 0.1933 0.185 0.1861 0.1677 0.1816 0.1832 3.60%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.10 0.11 0.06 0.07 0.09 0.10 0.14 -
P/RPS 0.84 0.70 0.70 0.86 0.99 1.42 0.59 26.52%
P/EPS 5.56 4.04 51.01 19.44 450.00 19.23 4.69 12.00%
EY 18.00 24.73 1.96 5.14 0.22 5.20 21.31 -10.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.21 0.25 0.32 0.36 0.50 -22.65%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 26/05/09 26/02/09 26/11/08 25/08/08 27/05/08 -
Price 0.09 0.10 0.10 0.06 0.08 0.09 0.12 -
P/RPS 0.76 0.64 1.16 0.74 0.88 1.28 0.50 32.16%
P/EPS 5.00 3.68 85.01 16.67 400.00 17.31 4.02 15.63%
EY 20.00 27.20 1.18 6.00 0.25 5.78 24.86 -13.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.36 0.21 0.29 0.32 0.43 -19.58%

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