[ASIAPAC] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 265.88%
YoY- -93.2%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 69,918 50,400 36,453 19,067 12,301 7,246 101,643 -22.05%
PBT 17,118 15,682 8,068 1,476 484 -1,055 27,687 -27.40%
Tax -5,979 -5,182 3,214 -774 -912 -464 -7,386 -13.13%
NP 11,139 10,500 11,282 702 -428 -1,519 20,301 -32.95%
-
NP to SH 11,139 10,500 11,285 705 -425 -1,517 20,297 -32.94%
-
Tax Rate 34.93% 33.04% -39.84% 52.44% 188.43% - 26.68% -
Total Cost 58,779 39,900 25,171 18,365 12,729 8,765 81,342 -19.45%
-
Net Worth 322,444 320,833 312,505 312,214 329,375 284,437 282,303 9.25%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 322,444 320,833 312,505 312,214 329,375 284,437 282,303 9.25%
NOSH 977,105 972,222 976,581 1,007,142 1,062,500 948,125 973,461 0.24%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 15.93% 20.83% 30.95% 3.68% -3.48% -20.96% 19.97% -
ROE 3.45% 3.27% 3.61% 0.23% -0.13% -0.53% 7.19% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.16 5.18 3.73 1.89 1.16 0.76 10.44 -22.21%
EPS 1.14 1.08 1.16 0.07 -0.04 -0.16 2.08 -33.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.33 0.32 0.31 0.31 0.30 0.29 8.98%
Adjusted Per Share Value based on latest NOSH - 941,666
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.76 3.43 2.48 1.30 0.84 0.49 6.92 -22.05%
EPS 0.76 0.71 0.77 0.05 -0.03 -0.10 1.38 -32.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2195 0.2184 0.2127 0.2125 0.2242 0.1936 0.1921 9.28%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.08 0.10 0.10 0.10 0.10 0.08 0.09 -
P/RPS 1.12 1.93 2.68 5.28 8.64 10.47 0.86 19.23%
P/EPS 7.02 9.26 8.65 142.86 -250.00 -50.00 4.32 38.17%
EY 14.25 10.80 11.56 0.70 -0.40 -2.00 23.17 -27.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.30 0.31 0.32 0.32 0.27 0.31 -15.67%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 24/05/11 24/02/11 23/11/10 24/08/10 27/05/10 -
Price 0.10 0.09 0.10 0.10 0.10 0.09 0.08 -
P/RPS 1.40 1.74 2.68 5.28 8.64 11.78 0.77 48.91%
P/EPS 8.77 8.33 8.65 142.86 -250.00 -56.25 3.84 73.33%
EY 11.40 12.00 11.56 0.70 -0.40 -1.78 26.06 -42.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.31 0.32 0.32 0.30 0.28 4.70%

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