[ASIAPAC] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -84.34%
YoY- -53.35%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 254,173 192,508 121,401 54,586 195,153 132,189 88,161 102.69%
PBT 25,647 18,976 12,149 3,766 19,068 11,956 9,579 92.93%
Tax 1,001 3,832 -5,071 -1,867 -6,984 -4,426 -2,724 -
NP 26,648 22,808 7,078 1,899 12,084 7,530 6,855 147.43%
-
NP to SH 26,648 22,783 7,058 1,892 12,084 7,530 6,855 147.43%
-
Tax Rate -3.90% -20.19% 41.74% 49.58% 36.63% 37.02% 28.44% -
Total Cost 227,525 169,700 114,323 52,687 183,069 124,659 81,306 98.70%
-
Net Worth 89,762 118,282 77,371 74,196 98,145 68,783 68,496 19.77%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 89,762 118,282 77,371 74,196 98,145 68,783 68,496 19.77%
NOSH 390,273 369,632 368,434 370,980 363,499 362,019 360,506 5.43%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 10.48% 11.85% 5.83% 3.48% 6.19% 5.70% 7.78% -
ROE 29.69% 19.26% 9.12% 2.55% 12.31% 10.95% 10.01% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 65.13 52.08 32.95 14.71 53.69 36.51 24.45 92.27%
EPS 6.82 6.17 1.92 0.52 3.33 2.08 1.58 165.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.32 0.21 0.20 0.27 0.19 0.19 13.59%
Adjusted Per Share Value based on latest NOSH - 370,980
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 17.07 12.93 8.15 3.67 13.11 8.88 5.92 102.71%
EPS 1.79 1.53 0.47 0.13 0.81 0.51 0.46 147.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0603 0.0794 0.052 0.0498 0.0659 0.0462 0.046 19.79%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.14 0.10 0.12 0.12 0.14 0.17 0.15 -
P/RPS 0.21 0.19 0.36 0.82 0.26 0.47 0.61 -50.91%
P/EPS 2.05 1.62 6.26 23.53 4.21 8.17 7.89 -59.31%
EY 48.77 61.64 15.96 4.25 23.75 12.24 12.68 145.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.31 0.57 0.60 0.52 0.89 0.79 -15.84%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 27/02/06 28/11/05 25/08/05 27/05/05 25/02/05 25/11/04 -
Price 0.14 0.13 0.10 0.12 0.12 0.16 0.19 -
P/RPS 0.21 0.25 0.30 0.82 0.22 0.44 0.78 -58.33%
P/EPS 2.05 2.11 5.22 23.53 3.61 7.69 9.99 -65.24%
EY 48.77 47.41 19.16 4.25 27.70 13.00 10.01 187.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.41 0.48 0.60 0.44 0.84 1.00 -28.09%

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