[ASIAPAC] QoQ TTM Result on 31-Dec-2003 [#3]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 20.06%
YoY- 124.01%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 124,204 90,625 50,250 39,655 39,336 42,414 56,509 68.80%
PBT -86,703 -90,899 -98,047 7,534 6,848 -10,190 -34,074 86.06%
Tax -2,706 -419 12 -507 -995 -293 426 -
NP -89,409 -91,318 -98,035 7,027 5,853 -10,483 -33,648 91.50%
-
NP to SH -89,409 -91,318 -98,035 7,027 5,853 -10,483 -33,648 91.50%
-
Tax Rate - - - 6.73% 14.53% - - -
Total Cost 213,613 181,943 148,285 32,628 33,483 52,897 90,157 77.44%
-
Net Worth 69,244 68,807 64,783 139,482 131,720 131,276 135,158 -35.89%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 69,244 68,807 64,783 139,482 131,720 131,276 135,158 -35.89%
NOSH 364,444 362,142 359,907 367,058 356,000 354,800 355,681 1.63%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -71.99% -100.76% -195.09% 17.72% 14.88% -24.72% -59.54% -
ROE -129.12% -132.72% -151.33% 5.04% 4.44% -7.99% -24.90% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 34.08 25.02 13.96 10.80 11.05 11.95 15.89 66.07%
EPS -24.53 -25.22 -27.24 1.91 1.64 -2.95 -9.46 88.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.18 0.38 0.37 0.37 0.38 -36.92%
Adjusted Per Share Value based on latest NOSH - 367,058
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 8.34 6.09 3.38 2.66 2.64 2.85 3.80 68.64%
EPS -6.01 -6.13 -6.58 0.47 0.39 -0.70 -2.26 91.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0465 0.0462 0.0435 0.0937 0.0885 0.0882 0.0908 -35.91%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.15 0.14 0.18 0.19 0.14 0.14 0.14 -
P/RPS 0.44 0.56 1.29 1.76 1.27 1.17 0.88 -36.92%
P/EPS -0.61 -0.56 -0.66 9.92 8.52 -4.74 -1.48 -44.52%
EY -163.55 -180.11 -151.33 10.08 11.74 -21.10 -67.57 79.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.74 1.00 0.50 0.38 0.38 0.37 65.58%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 27/08/04 28/05/04 27/02/04 21/11/03 28/08/03 30/05/03 -
Price 0.19 0.14 0.14 0.22 0.19 0.17 0.12 -
P/RPS 0.56 0.56 1.00 2.04 1.72 1.42 0.76 -18.37%
P/EPS -0.77 -0.56 -0.51 11.49 11.56 -5.75 -1.27 -28.29%
EY -129.12 -180.11 -194.56 8.70 8.65 -17.38 -78.83 38.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.74 0.78 0.58 0.51 0.46 0.32 113.30%

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