[ASIAPAC] QoQ TTM Result on 31-Mar-2005 [#4]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 113.7%
YoY- 112.33%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 255,472 228,393 207,219 195,153 150,086 124,204 90,625 99.17%
PBT 25,048 21,756 18,344 19,068 -83,828 -86,703 -90,899 -
Tax 1,274 -9,331 -8,417 -6,984 -4,371 -2,706 -419 -
NP 26,322 12,425 9,927 12,084 -88,199 -89,409 -91,318 -
-
NP to SH 26,296 12,405 9,920 12,084 -88,199 -89,409 -91,318 -
-
Tax Rate -5.09% 42.89% 45.88% 36.63% - - - -
Total Cost 229,150 215,968 197,292 183,069 238,285 213,613 181,943 16.57%
-
Net Worth 118,183 77,185 74,196 98,072 68,325 69,244 68,807 43.28%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 118,183 77,185 74,196 98,072 68,325 69,244 68,807 43.28%
NOSH 369,324 367,551 370,980 363,233 359,607 364,444 362,142 1.31%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.30% 5.44% 4.79% 6.19% -58.77% -71.99% -100.76% -
ROE 22.25% 16.07% 13.37% 12.32% -129.09% -129.12% -132.72% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 69.17 62.14 55.86 53.73 41.74 34.08 25.02 96.61%
EPS 7.12 3.38 2.67 3.33 -24.53 -24.53 -25.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.21 0.20 0.27 0.19 0.19 0.19 41.42%
Adjusted Per Share Value based on latest NOSH - 363,233
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 17.39 15.54 14.10 13.28 10.21 8.45 6.17 99.15%
EPS 1.79 0.84 0.68 0.82 -6.00 -6.09 -6.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0804 0.0525 0.0505 0.0667 0.0465 0.0471 0.0468 43.29%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.10 0.12 0.12 0.14 0.17 0.15 0.14 -
P/RPS 0.14 0.19 0.21 0.26 0.41 0.44 0.56 -60.21%
P/EPS 1.40 3.56 4.49 4.21 -0.69 -0.61 -0.56 -
EY 71.20 28.13 22.28 23.76 -144.27 -163.55 -180.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.57 0.60 0.52 0.89 0.79 0.74 -43.92%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 25/08/05 27/05/05 25/02/05 25/11/04 27/08/04 -
Price 0.13 0.10 0.12 0.12 0.16 0.19 0.14 -
P/RPS 0.19 0.16 0.21 0.22 0.38 0.56 0.56 -51.25%
P/EPS 1.83 2.96 4.49 3.61 -0.65 -0.77 -0.56 -
EY 54.77 33.75 22.28 27.72 -153.29 -129.12 -180.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.48 0.60 0.44 0.84 1.00 0.74 -32.46%

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