[ASIAPAC] QoQ TTM Result on 30-Sep-2004 [#2]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 2.09%
YoY- -1627.58%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 207,219 195,153 150,086 124,204 90,625 50,250 39,655 201.43%
PBT 18,344 19,068 -83,828 -86,703 -90,899 -98,047 7,534 81.08%
Tax -8,417 -6,984 -4,371 -2,706 -419 12 -507 551.89%
NP 9,927 12,084 -88,199 -89,409 -91,318 -98,035 7,027 25.92%
-
NP to SH 9,920 12,084 -88,199 -89,409 -91,318 -98,035 7,027 25.86%
-
Tax Rate 45.88% 36.63% - - - - 6.73% -
Total Cost 197,292 183,069 238,285 213,613 181,943 148,285 32,628 232.26%
-
Net Worth 74,196 98,072 68,325 69,244 68,807 64,783 139,482 -34.37%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 74,196 98,072 68,325 69,244 68,807 64,783 139,482 -34.37%
NOSH 370,980 363,233 359,607 364,444 362,142 359,907 367,058 0.71%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.79% 6.19% -58.77% -71.99% -100.76% -195.09% 17.72% -
ROE 13.37% 12.32% -129.09% -129.12% -132.72% -151.33% 5.04% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 55.86 53.73 41.74 34.08 25.02 13.96 10.80 199.37%
EPS 2.67 3.33 -24.53 -24.53 -25.22 -27.24 1.91 25.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.27 0.19 0.19 0.19 0.18 0.38 -34.83%
Adjusted Per Share Value based on latest NOSH - 364,444
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 14.10 13.28 10.21 8.45 6.17 3.42 2.70 201.30%
EPS 0.68 0.82 -6.00 -6.09 -6.22 -6.67 0.48 26.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0505 0.0667 0.0465 0.0471 0.0468 0.0441 0.0949 -34.35%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.12 0.14 0.17 0.15 0.14 0.18 0.19 -
P/RPS 0.21 0.26 0.41 0.44 0.56 1.29 1.76 -75.79%
P/EPS 4.49 4.21 -0.69 -0.61 -0.56 -0.66 9.92 -41.07%
EY 22.28 23.76 -144.27 -163.55 -180.11 -151.33 10.08 69.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.52 0.89 0.79 0.74 1.00 0.50 12.93%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 27/05/05 25/02/05 25/11/04 27/08/04 28/05/04 27/02/04 -
Price 0.12 0.12 0.16 0.19 0.14 0.14 0.22 -
P/RPS 0.21 0.22 0.38 0.56 0.56 1.00 2.04 -78.06%
P/EPS 4.49 3.61 -0.65 -0.77 -0.56 -0.51 11.49 -46.58%
EY 22.28 27.72 -153.29 -129.12 -180.11 -194.56 8.70 87.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.44 0.84 1.00 0.74 0.78 0.58 2.28%

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