[ASIAPAC] YoY Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 68.37%
YoY- 89.7%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 369,408 218,344 170,080 8,580 64,960 60,412 77,364 29.75%
PBT 33,916 15,064 17,960 -10,632 -106,168 -18,708 -36,140 -
Tax -21,212 -7,468 -1,736 -12 106,168 18,708 36,140 -
NP 12,704 7,596 16,224 -10,644 0 0 0 -
-
NP to SH 12,660 7,568 16,224 -10,644 -103,304 -16,944 -33,172 -
-
Tax Rate 62.54% 49.58% 9.67% - - - - -
Total Cost 356,704 210,748 153,856 19,224 64,960 60,412 77,364 28.99%
-
Net Worth 213,637 74,196 68,807 131,276 17,497 24,505 104,974 12.56%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 213,637 74,196 68,807 131,276 17,497 24,505 104,974 12.56%
NOSH 791,249 370,980 362,142 354,800 349,945 350,082 349,915 14.55%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.44% 3.48% 9.54% -124.06% 0.00% 0.00% 0.00% -
ROE 5.93% 10.20% 23.58% -8.11% -590.40% -69.14% -31.60% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 46.69 58.86 46.96 2.42 18.56 17.26 22.11 13.26%
EPS 1.60 2.08 4.48 -3.00 -29.52 -4.84 -9.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.20 0.19 0.37 0.05 0.07 0.30 -1.73%
Adjusted Per Share Value based on latest NOSH - 354,800
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 24.81 14.67 11.42 0.58 4.36 4.06 5.20 29.73%
EPS 0.85 0.51 1.09 -0.71 -6.94 -1.14 -2.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1435 0.0498 0.0462 0.0882 0.0118 0.0165 0.0705 12.56%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.15 0.12 0.14 0.14 0.25 0.16 0.49 -
P/RPS 0.32 0.20 0.30 5.79 1.35 0.93 2.22 -27.57%
P/EPS 9.38 5.88 3.13 -4.67 -0.85 -3.31 -5.17 -
EY 10.67 17.00 32.00 -21.43 -118.08 -30.25 -19.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.74 0.38 5.00 2.29 1.63 -16.30%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 25/08/05 27/08/04 28/08/03 30/08/02 28/08/01 30/08/00 -
Price 0.14 0.12 0.14 0.17 0.19 0.25 0.38 -
P/RPS 0.30 0.20 0.30 7.03 1.02 1.45 1.72 -25.24%
P/EPS 8.75 5.88 3.13 -5.67 -0.64 -5.17 -4.01 -
EY 11.43 17.00 32.00 -17.65 -155.37 -19.36 -24.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.60 0.74 0.46 3.80 3.57 1.27 -13.82%

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