[ASIAPAC] QoQ Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 62.62%
YoY- -7.86%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 121,751 81,646 332,650 256,349 182,069 92,352 254,173 -38.75%
PBT 10,006 4,150 36,983 28,378 19,399 8,479 25,647 -46.57%
Tax -2,223 -1,505 -11,807 -7,416 -6,524 -5,303 1,001 -
NP 7,783 2,645 25,176 20,962 12,875 3,176 26,648 -55.94%
-
NP to SH 7,780 2,643 25,176 20,992 12,909 3,165 26,648 -55.95%
-
Tax Rate 22.22% 36.27% 31.93% 26.13% 33.63% 62.54% -3.90% -
Total Cost 113,968 79,001 307,474 235,387 169,194 89,176 227,525 -36.90%
-
Net Worth 246,682 227,844 239,012 239,452 223,118 213,637 89,762 96.07%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 246,682 227,844 239,012 239,452 223,118 213,637 89,762 96.07%
NOSH 948,780 911,379 796,708 798,174 796,851 791,249 390,273 80.70%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.39% 3.24% 7.57% 8.18% 7.07% 3.44% 10.48% -
ROE 3.15% 1.16% 10.53% 8.77% 5.79% 1.48% 29.69% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 12.83 8.96 41.75 32.12 22.85 11.67 65.13 -66.11%
EPS 0.82 0.29 3.16 2.63 1.62 0.40 6.82 -75.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.25 0.30 0.30 0.28 0.27 0.23 8.50%
Adjusted Per Share Value based on latest NOSH - 800,297
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 8.18 5.48 22.34 17.22 12.23 6.20 17.07 -38.73%
EPS 0.52 0.18 1.69 1.41 0.87 0.21 1.79 -56.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1657 0.153 0.1605 0.1608 0.1499 0.1435 0.0603 96.06%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.25 0.29 0.31 0.16 0.14 0.15 0.14 -
P/RPS 1.95 3.24 0.74 0.50 0.61 1.29 0.21 341.18%
P/EPS 30.49 100.00 9.81 6.08 8.64 37.50 2.05 503.79%
EY 3.28 1.00 10.19 16.44 11.57 2.67 48.77 -83.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.16 1.03 0.53 0.50 0.56 0.61 35.26%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 28/08/07 28/05/07 28/02/07 27/11/06 28/08/06 31/05/06 -
Price 0.22 0.25 0.25 0.28 0.16 0.14 0.14 -
P/RPS 1.71 2.79 0.60 0.87 0.70 1.20 0.21 304.23%
P/EPS 26.83 86.21 7.91 10.65 9.88 35.00 2.05 454.49%
EY 3.73 1.16 12.64 9.39 10.13 2.86 48.77 -81.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.00 0.83 0.93 0.57 0.52 0.61 24.73%

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