[ASIAPAC] QoQ Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 33.45%
YoY- 95.71%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 42,520 50,250 32,353 14,207 2,145 56,509 49,207 -9.28%
PBT 4,490 -98,048 -1,104 -1,765 -2,658 -34,073 -42,711 -
Tax -434 13 -43 -6 -3 426 890 -
NP 4,056 -98,035 -1,147 -1,771 -2,661 -33,647 -41,821 -
-
NP to SH 4,056 -98,035 -1,147 -1,771 -2,661 -33,647 -41,821 -
-
Tax Rate 9.67% - - - - - - -
Total Cost 38,464 148,285 33,500 15,978 4,806 90,156 91,028 -43.71%
-
Net Worth 68,807 64,780 136,206 133,728 131,276 134,709 151,117 -40.84%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 68,807 64,780 136,206 133,728 131,276 134,709 151,117 -40.84%
NOSH 362,142 359,893 358,437 361,428 354,800 354,499 351,436 2.02%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 9.54% -195.09% -3.55% -12.47% -124.06% -59.54% -84.99% -
ROE 5.89% -151.33% -0.84% -1.32% -2.03% -24.98% -27.67% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 11.74 13.96 9.03 3.93 0.60 15.94 14.00 -11.08%
EPS 1.12 -27.24 -0.32 -0.49 -0.75 -9.59 -11.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.38 0.37 0.37 0.38 0.43 -42.01%
Adjusted Per Share Value based on latest NOSH - 356,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 2.86 3.38 2.17 0.95 0.14 3.80 3.31 -9.29%
EPS 0.27 -6.58 -0.08 -0.12 -0.18 -2.26 -2.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0462 0.0435 0.0915 0.0898 0.0882 0.0905 0.1015 -40.85%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.14 0.18 0.19 0.14 0.14 0.14 0.14 -
P/RPS 1.19 1.29 2.11 3.56 23.16 0.88 1.00 12.30%
P/EPS 12.50 -0.66 -59.38 -28.57 -18.67 -1.48 -1.18 -
EY 8.00 -151.33 -1.68 -3.50 -5.36 -67.80 -85.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.00 0.50 0.38 0.38 0.37 0.33 71.40%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 21/11/03 28/08/03 30/05/03 28/02/03 -
Price 0.14 0.14 0.22 0.19 0.17 0.12 0.14 -
P/RPS 1.19 1.00 2.44 4.83 28.12 0.75 1.00 12.30%
P/EPS 12.50 -0.51 -68.75 -38.78 -22.67 -1.26 -1.18 -
EY 8.00 -194.57 -1.45 -2.58 -4.41 -79.09 -85.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.78 0.58 0.51 0.46 0.32 0.33 71.40%

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