[ASIAPAC] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -67.51%
YoY- -96.02%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 110,832 116,422 153,112 83,407 79,626 80,044 66,920 39.85%
PBT 20,080 24,410 35,980 7,880 8,064 4,620 8,756 73.63%
Tax -6,273 -6,796 -9,356 -6,740 -4,549 -4,452 -3,808 39.35%
NP 13,806 17,614 26,624 1,140 3,514 168 4,948 97.82%
-
NP to SH 13,814 17,622 26,632 1,142 3,514 176 4,956 97.68%
-
Tax Rate 31.24% 27.84% 26.00% 85.53% 56.41% 96.36% 43.49% -
Total Cost 97,025 98,808 126,488 82,267 76,112 79,876 61,972 34.72%
-
Net Worth 283,461 283,909 283,944 271,833 273,362 246,400 266,861 4.09%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 283,461 283,909 283,944 271,833 273,362 246,400 266,861 4.09%
NOSH 977,452 979,000 979,117 970,833 976,296 880,000 953,076 1.69%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.46% 15.13% 17.39% 1.37% 4.41% 0.21% 7.39% -
ROE 4.87% 6.21% 9.38% 0.42% 1.29% 0.07% 1.86% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.34 11.89 15.64 8.59 8.16 9.10 7.02 37.55%
EPS 1.41 1.80 2.72 0.12 0.36 0.02 0.52 94.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.29 0.29 0.28 0.28 0.28 0.28 2.36%
Adjusted Per Share Value based on latest NOSH - 984,666
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 7.54 7.92 10.42 5.68 5.42 5.45 4.55 39.90%
EPS 0.94 1.20 1.81 0.08 0.24 0.01 0.34 96.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1929 0.1932 0.1933 0.185 0.1861 0.1677 0.1816 4.09%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.09 0.10 0.11 0.06 0.07 0.09 0.10 -
P/RPS 0.79 0.84 0.70 0.70 0.86 0.99 1.42 -32.28%
P/EPS 6.37 5.56 4.04 51.01 19.44 450.00 19.23 -52.02%
EY 15.70 18.00 24.73 1.96 5.14 0.22 5.20 108.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.38 0.21 0.25 0.32 0.36 -9.46%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 24/11/09 25/08/09 26/05/09 26/02/09 26/11/08 25/08/08 -
Price 0.10 0.09 0.10 0.10 0.06 0.08 0.09 -
P/RPS 0.88 0.76 0.64 1.16 0.74 0.88 1.28 -22.05%
P/EPS 7.08 5.00 3.68 85.01 16.67 400.00 17.31 -44.80%
EY 14.13 20.00 27.20 1.18 6.00 0.25 5.78 81.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.31 0.34 0.36 0.21 0.29 0.32 4.11%

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