[ASIAPAC] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 25.46%
YoY- 39.14%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 79,090 55,108 61,660 88,610 100,838 139,836 201,600 -46.25%
PBT 5,993 1,382 2,380 7,763 20,870 34,236 62,728 -78.95%
Tax -5,034 -1,532 -1,316 7,888 -8,354 -11,958 -20,728 -60.90%
NP 958 -150 1,064 15,651 12,516 22,278 42,000 -91.86%
-
NP to SH 958 -150 1,064 15,702 12,516 22,278 42,000 -91.86%
-
Tax Rate 84.00% 110.85% 55.29% -101.61% 40.03% 34.93% 33.04% -
Total Cost 78,132 55,258 60,596 72,959 88,322 117,558 159,600 -37.75%
-
Net Worth 338,956 247,500 292,600 321,842 322,678 322,444 320,833 3.71%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 338,956 247,500 292,600 321,842 322,678 322,444 320,833 3.71%
NOSH 1,027,142 750,000 886,666 975,279 977,812 977,105 972,222 3.71%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.21% -0.27% 1.73% 17.66% 12.41% 15.93% 20.83% -
ROE 0.28% -0.06% 0.36% 4.88% 3.88% 6.91% 13.09% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.70 7.35 6.95 9.09 10.31 14.31 20.74 -48.18%
EPS 0.09 -0.02 0.12 1.61 1.28 2.28 4.32 -92.33%
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 0.33 0.33 0.00%
Adjusted Per Share Value based on latest NOSH - 971,538
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.31 3.70 4.14 5.95 6.77 9.39 13.54 -46.27%
EPS 0.06 -0.01 0.07 1.05 0.84 1.50 2.82 -92.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2277 0.1662 0.1965 0.2162 0.2167 0.2166 0.2155 3.72%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.10 0.11 0.11 0.11 0.10 0.08 0.10 -
P/RPS 1.30 1.50 1.58 1.21 0.97 0.56 0.48 93.71%
P/EPS 107.14 -550.00 91.67 6.83 7.81 3.51 2.31 1175.97%
EY 0.93 -0.18 1.09 14.64 12.80 28.50 43.20 -92.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.33 0.33 0.30 0.24 0.30 0.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 26/11/12 27/08/12 28/05/12 28/02/12 23/11/11 24/08/11 -
Price 0.105 0.10 0.11 0.10 0.12 0.10 0.09 -
P/RPS 1.36 1.36 1.58 1.10 1.16 0.70 0.43 114.71%
P/EPS 112.50 -500.00 91.67 6.21 9.38 4.39 2.08 1312.99%
EY 0.89 -0.20 1.09 16.10 10.67 22.80 48.00 -92.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.33 0.30 0.36 0.30 0.27 11.93%

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