[ASIAPAC] QoQ TTM Result on 30-Sep-2003 [#2]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 155.83%
YoY- 119.56%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 90,625 50,250 39,655 39,336 42,414 56,509 67,503 21.71%
PBT -90,899 -98,047 7,534 6,848 -10,190 -34,074 -27,763 120.65%
Tax -419 12 -507 -995 -293 426 -1,500 -57.30%
NP -91,318 -98,035 7,027 5,853 -10,483 -33,648 -29,263 113.69%
-
NP to SH -91,318 -98,035 7,027 5,853 -10,483 -33,648 -29,263 113.69%
-
Tax Rate - - 6.73% 14.53% - - - -
Total Cost 181,943 148,285 32,628 33,483 52,897 90,157 96,766 52.39%
-
Net Worth 68,807 64,783 139,482 131,720 131,276 135,158 147,812 -39.96%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 68,807 64,783 139,482 131,720 131,276 135,158 147,812 -39.96%
NOSH 362,142 359,907 367,058 356,000 354,800 355,681 343,750 3.53%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -100.76% -195.09% 17.72% 14.88% -24.72% -59.54% -43.35% -
ROE -132.72% -151.33% 5.04% 4.44% -7.99% -24.90% -19.80% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 25.02 13.96 10.80 11.05 11.95 15.89 19.64 17.53%
EPS -25.22 -27.24 1.91 1.64 -2.95 -9.46 -8.51 106.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.38 0.37 0.37 0.38 0.43 -42.01%
Adjusted Per Share Value based on latest NOSH - 356,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.09 3.38 2.66 2.64 2.85 3.80 4.53 21.83%
EPS -6.13 -6.58 0.47 0.39 -0.70 -2.26 -1.97 113.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0462 0.0435 0.0937 0.0885 0.0882 0.0908 0.0993 -39.98%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.14 0.18 0.19 0.14 0.14 0.14 0.14 -
P/RPS 0.56 1.29 1.76 1.27 1.17 0.88 0.71 -14.64%
P/EPS -0.56 -0.66 9.92 8.52 -4.74 -1.48 -1.64 -51.17%
EY -180.11 -151.33 10.08 11.74 -21.10 -67.57 -60.81 106.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.00 0.50 0.38 0.38 0.37 0.33 71.40%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 21/11/03 28/08/03 30/05/03 28/02/03 -
Price 0.14 0.14 0.22 0.19 0.17 0.12 0.14 -
P/RPS 0.56 1.00 2.04 1.72 1.42 0.76 0.71 -14.64%
P/EPS -0.56 -0.51 11.49 11.56 -5.75 -1.27 -1.64 -51.17%
EY -180.11 -194.56 8.70 8.65 -17.38 -78.83 -60.81 106.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.78 0.58 0.51 0.46 0.32 0.33 71.40%

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