[ASIAPAC] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 17.59%
YoY- 293.06%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 12,301 7,246 101,643 83,124 58,211 38,278 83,407 -72.05%
PBT 484 -1,055 27,687 15,060 12,205 8,995 7,880 -84.40%
Tax -912 -464 -7,386 -4,705 -3,398 -2,339 -6,740 -73.61%
NP -428 -1,519 20,301 10,355 8,807 6,656 1,140 -
-
NP to SH -425 -1,517 20,297 10,361 8,811 6,658 1,142 -
-
Tax Rate 188.43% - 26.68% 31.24% 27.84% 26.00% 85.53% -
Total Cost 12,729 8,765 81,342 72,769 49,404 31,622 82,267 -71.14%
-
Net Worth 329,375 284,437 282,303 283,461 283,909 283,944 271,833 13.64%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 329,375 284,437 282,303 283,461 283,909 283,944 271,833 13.64%
NOSH 1,062,500 948,125 973,461 977,452 979,000 979,117 970,833 6.19%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -3.48% -20.96% 19.97% 12.46% 15.13% 17.39% 1.37% -
ROE -0.13% -0.53% 7.19% 3.66% 3.10% 2.34% 0.42% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.16 0.76 10.44 8.50 5.95 3.91 8.59 -73.64%
EPS -0.04 -0.16 2.08 1.06 0.90 0.68 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.30 0.29 0.29 0.29 0.29 0.28 7.01%
Adjusted Per Share Value based on latest NOSH - 968,750
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.83 0.49 6.83 5.58 3.91 2.57 5.60 -71.96%
EPS -0.03 -0.10 1.36 0.70 0.59 0.45 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2212 0.191 0.1896 0.1904 0.1907 0.1907 0.1826 13.62%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.10 0.08 0.09 0.09 0.10 0.11 0.06 -
P/RPS 8.64 10.47 0.86 1.06 1.68 2.81 0.70 433.26%
P/EPS -250.00 -50.00 4.32 8.49 11.11 16.18 51.01 -
EY -0.40 -2.00 23.17 11.78 9.00 6.18 1.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.27 0.31 0.31 0.34 0.38 0.21 32.38%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 24/08/10 27/05/10 22/02/10 24/11/09 25/08/09 26/05/09 -
Price 0.10 0.09 0.08 0.10 0.09 0.10 0.10 -
P/RPS 8.64 11.78 0.77 1.18 1.51 2.56 1.16 280.92%
P/EPS -250.00 -56.25 3.84 9.43 10.00 14.71 85.01 -
EY -0.40 -1.78 26.06 10.60 10.00 6.80 1.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.28 0.34 0.31 0.34 0.36 -7.54%

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