[ASIAPAC] QoQ Quarter Result on 30-Jun-2013 [#1]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -82.25%
YoY- 1028.2%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 81,841 80,332 85,938 36,080 43,920 31,764 12,139 257.29%
PBT 13,003 12,755 12,479 5,130 1,796 3,804 96 2545.33%
Tax 7,665 -4,653 -3,421 -2,129 15,045 -3,010 -437 -
NP 20,668 8,102 9,058 3,001 16,841 794 -341 -
-
NP to SH 20,670 8,102 9,059 3,001 16,909 794 -341 -
-
Tax Rate -58.95% 36.48% 27.41% 41.50% -837.69% 79.13% 455.21% -
Total Cost 61,173 72,230 76,880 33,079 27,079 30,970 12,480 188.83%
-
Net Worth 409,840 362,149 354,567 342,694 341,502 327,525 375,100 6.08%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 409,840 362,149 354,567 342,694 341,502 327,525 375,100 6.08%
NOSH 975,811 976,144 974,086 968,064 975,722 992,500 1,136,666 -9.68%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 25.25% 10.09% 10.54% 8.32% 38.34% 2.50% -2.81% -
ROE 5.04% 2.24% 2.55% 0.88% 4.95% 0.24% -0.09% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.39 8.23 8.82 3.73 4.50 3.20 1.07 295.18%
EPS 2.12 0.83 0.93 0.31 1.73 0.08 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.371 0.364 0.354 0.35 0.33 0.33 17.45%
Adjusted Per Share Value based on latest NOSH - 968,064
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.50 5.40 5.77 2.42 2.95 2.13 0.82 256.07%
EPS 1.39 0.54 0.61 0.20 1.14 0.05 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2753 0.2432 0.2381 0.2302 0.2294 0.22 0.2519 6.10%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.20 0.18 0.15 0.135 0.11 0.10 0.11 -
P/RPS 2.38 2.19 1.70 3.62 2.44 3.12 10.30 -62.37%
P/EPS 9.44 21.69 16.13 43.55 6.35 125.00 -366.67 -
EY 10.59 4.61 6.20 2.30 15.75 0.80 -0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.49 0.41 0.38 0.31 0.30 0.33 28.40%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 27/02/14 27/11/13 28/08/13 28/05/13 28/02/13 26/11/12 -
Price 0.27 0.205 0.155 0.13 0.125 0.105 0.10 -
P/RPS 3.22 2.49 1.76 3.49 2.78 3.28 9.36 -50.93%
P/EPS 12.75 24.70 16.67 41.94 7.21 131.25 -333.33 -
EY 7.85 4.05 6.00 2.38 13.86 0.76 -0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.55 0.43 0.37 0.36 0.32 0.30 65.79%

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