[ASIAPAC] QoQ TTM Result on 31-Dec-2004 [#3]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 1.35%
YoY- -1355.14%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 228,393 207,219 195,153 150,086 124,204 90,625 50,250 174.13%
PBT 21,756 18,344 19,068 -83,828 -86,703 -90,899 -98,047 -
Tax -9,331 -8,417 -6,984 -4,371 -2,706 -419 12 -
NP 12,425 9,927 12,084 -88,199 -89,409 -91,318 -98,035 -
-
NP to SH 12,405 9,920 12,084 -88,199 -89,409 -91,318 -98,035 -
-
Tax Rate 42.89% 45.88% 36.63% - - - - -
Total Cost 215,968 197,292 183,069 238,285 213,613 181,943 148,285 28.45%
-
Net Worth 77,185 74,196 98,072 68,325 69,244 68,807 64,783 12.37%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 77,185 74,196 98,072 68,325 69,244 68,807 64,783 12.37%
NOSH 367,551 370,980 363,233 359,607 364,444 362,142 359,907 1.40%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.44% 4.79% 6.19% -58.77% -71.99% -100.76% -195.09% -
ROE 16.07% 13.37% 12.32% -129.09% -129.12% -132.72% -151.33% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 62.14 55.86 53.73 41.74 34.08 25.02 13.96 170.35%
EPS 3.38 2.67 3.33 -24.53 -24.53 -25.22 -27.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.27 0.19 0.19 0.19 0.18 10.81%
Adjusted Per Share Value based on latest NOSH - 359,607
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 15.34 13.92 13.11 10.08 8.34 6.09 3.38 173.86%
EPS 0.83 0.67 0.81 -5.92 -6.01 -6.13 -6.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0518 0.0498 0.0659 0.0459 0.0465 0.0462 0.0435 12.33%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.12 0.12 0.14 0.17 0.15 0.14 0.18 -
P/RPS 0.19 0.21 0.26 0.41 0.44 0.56 1.29 -72.07%
P/EPS 3.56 4.49 4.21 -0.69 -0.61 -0.56 -0.66 -
EY 28.13 22.28 23.76 -144.27 -163.55 -180.11 -151.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.52 0.89 0.79 0.74 1.00 -31.23%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 25/08/05 27/05/05 25/02/05 25/11/04 27/08/04 28/05/04 -
Price 0.10 0.12 0.12 0.16 0.19 0.14 0.14 -
P/RPS 0.16 0.21 0.22 0.38 0.56 0.56 1.00 -70.49%
P/EPS 2.96 4.49 3.61 -0.65 -0.77 -0.56 -0.51 -
EY 33.75 22.28 27.72 -153.29 -129.12 -180.11 -194.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.60 0.44 0.84 1.00 0.74 0.78 -27.62%

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