[ASIAPAC] QoQ Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 273.04%
YoY- 2.96%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 92,352 254,173 192,508 121,401 54,586 195,153 132,189 -21.31%
PBT 8,479 25,647 18,976 12,149 3,766 19,068 11,956 -20.52%
Tax -5,303 1,001 3,832 -5,071 -1,867 -6,984 -4,426 12.84%
NP 3,176 26,648 22,808 7,078 1,899 12,084 7,530 -43.84%
-
NP to SH 3,165 26,648 22,783 7,058 1,892 12,084 7,530 -43.97%
-
Tax Rate 62.54% -3.90% -20.19% 41.74% 49.58% 36.63% 37.02% -
Total Cost 89,176 227,525 169,700 114,323 52,687 183,069 124,659 -20.06%
-
Net Worth 213,637 89,762 118,282 77,371 74,196 98,145 68,783 113.32%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 213,637 89,762 118,282 77,371 74,196 98,145 68,783 113.32%
NOSH 791,249 390,273 369,632 368,434 370,980 363,499 362,019 68.65%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.44% 10.48% 11.85% 5.83% 3.48% 6.19% 5.70% -
ROE 1.48% 29.69% 19.26% 9.12% 2.55% 12.31% 10.95% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 11.67 65.13 52.08 32.95 14.71 53.69 36.51 -53.34%
EPS 0.40 6.82 6.17 1.92 0.52 3.33 2.08 -66.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.23 0.32 0.21 0.20 0.27 0.19 26.47%
Adjusted Per Share Value based on latest NOSH - 367,551
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 6.20 17.07 12.93 8.15 3.67 13.11 8.88 -21.34%
EPS 0.21 1.79 1.53 0.47 0.13 0.81 0.51 -44.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1435 0.0603 0.0794 0.052 0.0498 0.0659 0.0462 113.32%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.15 0.14 0.10 0.12 0.12 0.14 0.17 -
P/RPS 1.29 0.21 0.19 0.36 0.82 0.26 0.47 96.39%
P/EPS 37.50 2.05 1.62 6.26 23.53 4.21 8.17 176.96%
EY 2.67 48.77 61.64 15.96 4.25 23.75 12.24 -63.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.31 0.57 0.60 0.52 0.89 -26.63%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 31/05/06 27/02/06 28/11/05 25/08/05 27/05/05 25/02/05 -
Price 0.14 0.14 0.13 0.10 0.12 0.12 0.16 -
P/RPS 1.20 0.21 0.25 0.30 0.82 0.22 0.44 95.56%
P/EPS 35.00 2.05 2.11 5.22 23.53 3.61 7.69 175.40%
EY 2.86 48.77 47.41 19.16 4.25 27.70 13.00 -63.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.41 0.48 0.60 0.44 0.84 -27.42%

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