[ASIAPAC] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 67.18%
YoY- 2704.17%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 112,912 61,776 284,191 202,350 122,018 36,080 103,238 6.14%
PBT 10,688 7,692 43,367 30,364 17,609 5,130 6,291 42.33%
Tax -6,084 -3,725 -2,538 -10,203 -5,550 -2,129 11,269 -
NP 4,604 3,967 40,829 20,161 12,059 3,001 17,560 -59.00%
-
NP to SH 4,610 3,969 40,832 20,162 12,060 3,001 17,628 -59.07%
-
Tax Rate 56.92% 48.43% 5.85% 33.60% 31.52% 41.50% -179.13% -
Total Cost 108,308 57,809 243,362 182,189 109,959 33,079 85,678 16.89%
-
Net Worth 389,482 383,347 409,447 361,357 354,019 342,694 343,180 8.79%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 389,482 383,347 409,447 361,357 354,019 342,694 343,180 8.79%
NOSH 981,063 968,048 974,874 974,009 972,580 968,064 977,722 0.22%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.08% 6.42% 14.37% 9.96% 9.88% 8.32% 17.01% -
ROE 1.18% 1.04% 9.97% 5.58% 3.41% 0.88% 5.14% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 11.51 6.38 29.15 20.77 12.55 3.73 10.56 5.90%
EPS 0.47 0.41 4.00 2.07 1.24 0.31 1.81 -59.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.397 0.396 0.42 0.371 0.364 0.354 0.351 8.54%
Adjusted Per Share Value based on latest NOSH - 976,144
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.68 4.20 19.34 13.77 8.30 2.46 7.03 6.06%
EPS 0.31 0.27 2.78 1.37 0.82 0.20 1.20 -59.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2651 0.2609 0.2787 0.2459 0.2409 0.2332 0.2336 8.79%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.305 0.29 0.20 0.18 0.15 0.135 0.11 -
P/RPS 2.65 4.54 0.69 0.87 1.20 3.62 1.04 86.44%
P/EPS 64.91 70.73 4.78 8.70 12.10 43.55 6.10 383.09%
EY 1.54 1.41 20.94 11.50 8.27 2.30 16.39 -79.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.48 0.49 0.41 0.38 0.31 83.30%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 21/08/14 22/05/14 27/02/14 27/11/13 28/08/13 28/05/13 -
Price 0.28 0.335 0.27 0.205 0.155 0.13 0.125 -
P/RPS 2.43 5.25 0.93 0.99 1.24 3.49 1.18 61.79%
P/EPS 59.59 81.71 6.45 9.90 12.50 41.94 6.93 319.17%
EY 1.68 1.22 15.51 10.10 8.00 2.38 14.42 -76.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.85 0.64 0.55 0.43 0.37 0.36 57.20%

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