[ASIAPAC] QoQ Quarter Result on 31-Dec-2005 [#3]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 197.6%
YoY- 757.42%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 89,717 92,352 61,665 71,107 66,815 54,586 62,964 26.59%
PBT 10,920 8,479 6,668 6,828 8,501 3,766 5,953 49.79%
Tax -1,221 -5,303 -2,832 8,903 -3,204 -1,867 -2,558 -38.89%
NP 9,699 3,176 3,836 15,731 5,297 1,899 3,395 101.20%
-
NP to SH 9,744 3,165 3,836 15,725 5,284 1,892 3,395 101.83%
-
Tax Rate 11.18% 62.54% 42.47% -130.39% 37.69% 49.58% 42.97% -
Total Cost 80,018 89,176 57,829 55,376 61,518 52,687 59,569 21.72%
-
Net Worth 223,632 221,130 104,293 118,183 77,185 74,196 98,072 73.15%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 223,632 221,130 104,293 118,183 77,185 74,196 98,072 73.15%
NOSH 798,688 818,999 453,448 369,324 367,551 370,980 363,233 69.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.81% 3.44% 6.22% 22.12% 7.93% 3.48% 5.39% -
ROE 4.36% 1.43% 3.68% 13.31% 6.85% 2.55% 3.46% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 11.23 11.28 13.60 19.25 18.18 14.71 17.33 -25.09%
EPS 1.22 0.40 0.98 4.26 1.44 0.52 0.92 20.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.27 0.23 0.32 0.21 0.20 0.27 2.45%
Adjusted Per Share Value based on latest NOSH - 369,324
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 6.11 6.29 4.20 4.84 4.55 3.72 4.29 26.55%
EPS 0.66 0.22 0.26 1.07 0.36 0.13 0.23 101.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1522 0.1505 0.071 0.0804 0.0525 0.0505 0.0667 73.23%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.14 0.15 0.14 0.10 0.12 0.12 0.14 -
P/RPS 1.25 1.33 1.03 0.52 0.66 0.82 0.81 33.50%
P/EPS 11.48 38.82 16.55 2.35 8.35 23.53 14.98 -16.24%
EY 8.71 2.58 6.04 42.58 11.98 4.25 6.68 19.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.61 0.31 0.57 0.60 0.52 -2.57%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 28/08/06 31/05/06 27/02/06 28/11/05 25/08/05 27/05/05 -
Price 0.16 0.14 0.14 0.13 0.10 0.12 0.12 -
P/RPS 1.42 1.24 1.03 0.68 0.55 0.82 0.69 61.72%
P/EPS 13.11 36.23 16.55 3.05 6.96 23.53 12.84 1.39%
EY 7.63 2.76 6.04 32.75 14.38 4.25 7.79 -1.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.52 0.61 0.41 0.48 0.60 0.44 18.81%

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