[ASIAPAC] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 2351.74%
YoY- 12.27%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 202,350 122,018 36,080 103,238 59,318 27,554 15,415 453.86%
PBT 30,364 17,609 5,130 6,291 4,495 691 595 1265.99%
Tax -10,203 -5,550 -2,129 11,269 -3,776 -766 -329 880.92%
NP 20,161 12,059 3,001 17,560 719 -75 266 1676.90%
-
NP to SH 20,162 12,060 3,001 17,628 719 -75 266 1676.95%
-
Tax Rate 33.60% 31.52% 41.50% -179.13% 84.00% 110.85% 55.29% -
Total Cost 182,189 109,959 33,079 85,678 58,599 27,629 15,149 422.54%
-
Net Worth 361,357 354,019 342,694 343,180 338,957 247,500 292,600 15.06%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 361,357 354,019 342,694 343,180 338,957 247,500 292,600 15.06%
NOSH 974,009 972,580 968,064 977,722 1,027,142 750,000 886,666 6.44%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 9.96% 9.88% 8.32% 17.01% 1.21% -0.27% 1.73% -
ROE 5.58% 3.41% 0.88% 5.14% 0.21% -0.03% 0.09% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 20.77 12.55 3.73 10.56 5.78 3.67 1.74 419.95%
EPS 2.07 1.24 0.31 1.81 0.07 -0.01 0.03 1569.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.371 0.364 0.354 0.351 0.33 0.33 0.33 8.09%
Adjusted Per Share Value based on latest NOSH - 975,722
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 13.59 8.20 2.42 6.93 3.98 1.85 1.04 452.19%
EPS 1.35 0.81 0.20 1.18 0.05 -0.01 0.02 1545.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2427 0.2378 0.2302 0.2305 0.2277 0.1662 0.1965 15.07%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.18 0.15 0.135 0.11 0.10 0.11 0.11 -
P/RPS 0.87 1.20 3.62 1.04 1.73 2.99 6.33 -73.27%
P/EPS 8.70 12.10 43.55 6.10 142.86 -1,100.00 366.67 -91.68%
EY 11.50 8.27 2.30 16.39 0.70 -0.09 0.27 1111.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.41 0.38 0.31 0.30 0.33 0.33 30.05%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 28/08/13 28/05/13 28/02/13 26/11/12 27/08/12 -
Price 0.205 0.155 0.13 0.125 0.105 0.10 0.11 -
P/RPS 0.99 1.24 3.49 1.18 1.82 2.72 6.33 -70.87%
P/EPS 9.90 12.50 41.94 6.93 150.00 -1,000.00 366.67 -90.94%
EY 10.10 8.00 2.38 14.42 0.67 -0.10 0.27 1011.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.43 0.37 0.36 0.32 0.30 0.33 40.44%

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