[ASIAPAC] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -82.98%
YoY- 1028.2%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 284,191 202,350 122,018 36,080 103,238 59,318 27,554 374.49%
PBT 43,367 30,364 17,609 5,130 6,291 4,495 691 1483.25%
Tax -2,538 -10,203 -5,550 -2,129 11,269 -3,776 -766 122.41%
NP 40,829 20,161 12,059 3,001 17,560 719 -75 -
-
NP to SH 40,832 20,162 12,060 3,001 17,628 719 -75 -
-
Tax Rate 5.85% 33.60% 31.52% 41.50% -179.13% 84.00% 110.85% -
Total Cost 243,362 182,189 109,959 33,079 85,678 58,599 27,629 327.07%
-
Net Worth 409,447 361,357 354,019 342,694 343,180 338,957 247,500 39.92%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 409,447 361,357 354,019 342,694 343,180 338,957 247,500 39.92%
NOSH 974,874 974,009 972,580 968,064 977,722 1,027,142 750,000 19.12%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 14.37% 9.96% 9.88% 8.32% 17.01% 1.21% -0.27% -
ROE 9.97% 5.58% 3.41% 0.88% 5.14% 0.21% -0.03% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 29.15 20.77 12.55 3.73 10.56 5.78 3.67 298.59%
EPS 4.00 2.07 1.24 0.31 1.81 0.07 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.371 0.364 0.354 0.351 0.33 0.33 17.45%
Adjusted Per Share Value based on latest NOSH - 968,064
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 19.34 13.77 8.30 2.46 7.03 4.04 1.88 373.67%
EPS 2.78 1.37 0.82 0.20 1.20 0.05 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2787 0.2459 0.2409 0.2332 0.2336 0.2307 0.1684 39.95%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.20 0.18 0.15 0.135 0.11 0.10 0.11 -
P/RPS 0.69 0.87 1.20 3.62 1.04 1.73 2.99 -62.41%
P/EPS 4.78 8.70 12.10 43.55 6.10 142.86 -1,100.00 -
EY 20.94 11.50 8.27 2.30 16.39 0.70 -0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.49 0.41 0.38 0.31 0.30 0.33 28.40%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 27/02/14 27/11/13 28/08/13 28/05/13 28/02/13 26/11/12 -
Price 0.27 0.205 0.155 0.13 0.125 0.105 0.10 -
P/RPS 0.93 0.99 1.24 3.49 1.18 1.82 2.72 -51.13%
P/EPS 6.45 9.90 12.50 41.94 6.93 150.00 -1,000.00 -
EY 15.51 10.10 8.00 2.38 14.42 0.67 -0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.55 0.43 0.37 0.36 0.32 0.30 65.79%

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