[ASIAPAC] QoQ TTM Result on 30-Sep-2012 [#2]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -17.92%
YoY- -80.36%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 123,903 103,238 72,299 46,246 53,625 88,610 93,015 21.08%
PBT 10,826 6,291 -3,395 -5,734 -4,394 10,693 25,175 -43.05%
Tax 9,469 11,269 10,378 10,171 9,811 4,958 -5,208 -
NP 20,295 17,560 6,983 4,437 5,417 15,651 19,967 1.09%
-
NP to SH 20,363 17,628 7,034 4,488 5,468 15,702 19,967 1.31%
-
Tax Rate -87.47% -179.13% - - - -46.37% 20.69% -
Total Cost 103,608 85,678 65,316 41,809 48,208 72,959 73,048 26.26%
-
Net Worth 342,694 341,502 327,525 375,100 292,600 320,607 321,199 4.41%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 342,694 341,502 327,525 375,100 292,600 320,607 321,199 4.41%
NOSH 968,064 975,722 992,500 1,136,666 886,666 971,538 973,333 -0.36%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 16.38% 17.01% 9.66% 9.59% 10.10% 17.66% 21.47% -
ROE 5.94% 5.16% 2.15% 1.20% 1.87% 4.90% 6.22% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.80 10.58 7.28 4.07 6.05 9.12 9.56 21.50%
EPS 2.10 1.81 0.71 0.39 0.62 1.62 2.05 1.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.354 0.35 0.33 0.33 0.33 0.33 0.33 4.79%
Adjusted Per Share Value based on latest NOSH - 1,136,666
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.32 6.93 4.86 3.11 3.60 5.95 6.25 21.03%
EPS 1.37 1.18 0.47 0.30 0.37 1.05 1.34 1.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2302 0.2294 0.22 0.2519 0.1965 0.2153 0.2157 4.43%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.135 0.11 0.10 0.11 0.11 0.11 0.10 -
P/RPS 1.05 1.04 1.37 2.70 1.82 1.21 1.05 0.00%
P/EPS 6.42 6.09 14.11 27.86 17.84 6.81 4.87 20.24%
EY 15.58 16.42 7.09 3.59 5.61 14.69 20.51 -16.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.31 0.30 0.33 0.33 0.33 0.30 17.08%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 28/05/13 28/02/13 26/11/12 27/08/12 28/05/12 28/02/12 -
Price 0.13 0.125 0.105 0.10 0.11 0.10 0.12 -
P/RPS 1.02 1.18 1.44 2.46 1.82 1.10 1.26 -13.15%
P/EPS 6.18 6.92 14.82 25.33 17.84 6.19 5.85 3.72%
EY 16.18 14.45 6.75 3.95 5.61 16.16 17.10 -3.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.32 0.30 0.33 0.30 0.36 1.84%

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