[ASIAPAC] QoQ TTM Result on 30-Jun-2004 [#1]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 6.85%
YoY- -771.11%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 195,153 150,086 124,204 90,625 50,250 39,655 39,336 190.60%
PBT 19,068 -83,828 -86,703 -90,899 -98,047 7,534 6,848 97.79%
Tax -6,984 -4,371 -2,706 -419 12 -507 -995 266.16%
NP 12,084 -88,199 -89,409 -91,318 -98,035 7,027 5,853 62.06%
-
NP to SH 12,084 -88,199 -89,409 -91,318 -98,035 7,027 5,853 62.06%
-
Tax Rate 36.63% - - - - 6.73% 14.53% -
Total Cost 183,069 238,285 213,613 181,943 148,285 32,628 33,483 210.03%
-
Net Worth 98,072 68,325 69,244 68,807 64,783 139,482 131,720 -17.83%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 98,072 68,325 69,244 68,807 64,783 139,482 131,720 -17.83%
NOSH 363,233 359,607 364,444 362,142 359,907 367,058 356,000 1.34%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 6.19% -58.77% -71.99% -100.76% -195.09% 17.72% 14.88% -
ROE 12.32% -129.09% -129.12% -132.72% -151.33% 5.04% 4.44% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 53.73 41.74 34.08 25.02 13.96 10.80 11.05 186.73%
EPS 3.33 -24.53 -24.53 -25.22 -27.24 1.91 1.64 60.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.19 0.19 0.19 0.18 0.38 0.37 -18.93%
Adjusted Per Share Value based on latest NOSH - 362,142
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 13.28 10.21 8.45 6.17 3.42 2.70 2.68 190.37%
EPS 0.82 -6.00 -6.09 -6.22 -6.67 0.48 0.40 61.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0667 0.0465 0.0471 0.0468 0.0441 0.0949 0.0896 -17.84%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.14 0.17 0.15 0.14 0.18 0.19 0.14 -
P/RPS 0.26 0.41 0.44 0.56 1.29 1.76 1.27 -65.23%
P/EPS 4.21 -0.69 -0.61 -0.56 -0.66 9.92 8.52 -37.47%
EY 23.76 -144.27 -163.55 -180.11 -151.33 10.08 11.74 59.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.89 0.79 0.74 1.00 0.50 0.38 23.23%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 25/11/04 27/08/04 28/05/04 27/02/04 21/11/03 -
Price 0.12 0.16 0.19 0.14 0.14 0.22 0.19 -
P/RPS 0.22 0.38 0.56 0.56 1.00 2.04 1.72 -74.58%
P/EPS 3.61 -0.65 -0.77 -0.56 -0.51 11.49 11.56 -53.93%
EY 27.72 -153.29 -129.12 -180.11 -194.56 8.70 8.65 117.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.84 1.00 0.74 0.78 0.58 0.51 -9.36%

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