[ASIAPAC] YoY Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -15.5%
YoY- 487.07%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 243,502 364,138 242,802 176,322 28,414 62,760 64,346 24.82%
PBT 20,012 38,798 24,298 19,158 -3,530 -85,374 -9,266 -
Tax -4,446 -13,048 -10,142 -5,448 -12 2,830 9,266 -
NP 15,566 25,750 14,156 13,710 -3,542 -82,544 0 -
-
NP to SH 15,560 25,818 14,116 13,710 -3,542 -82,544 -7,952 -
-
Tax Rate 22.22% 33.63% 41.74% 28.44% - - - -
Total Cost 227,936 338,388 228,646 162,612 31,956 145,304 64,346 23.45%
-
Net Worth 246,682 223,118 77,371 68,496 133,728 3,500 24,414 47.00%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 246,682 223,118 77,371 68,496 133,728 3,500 24,414 47.00%
NOSH 948,780 796,851 368,434 360,506 361,428 350,059 348,771 18.14%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.39% 7.07% 5.83% 7.78% -12.47% -131.52% 0.00% -
ROE 6.31% 11.57% 18.24% 20.02% -2.65% -2,358.00% -32.57% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 25.66 45.70 65.90 48.91 7.86 17.93 18.45 5.64%
EPS 1.64 3.24 3.84 3.16 -0.98 -23.58 -2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.28 0.21 0.19 0.37 0.01 0.07 24.43%
Adjusted Per Share Value based on latest NOSH - 364,444
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 16.36 24.46 16.31 11.84 1.91 4.22 4.32 24.83%
EPS 1.05 1.73 0.95 0.92 -0.24 -5.54 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1657 0.1499 0.052 0.046 0.0898 0.0024 0.0164 47.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.25 0.14 0.12 0.15 0.14 0.17 0.16 -
P/RPS 0.97 0.31 0.18 0.31 1.78 0.95 0.87 1.82%
P/EPS 15.24 4.32 3.13 3.94 -14.29 -0.72 -7.02 -
EY 6.56 23.14 31.93 25.35 -7.00 -138.71 -14.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.50 0.57 0.79 0.38 17.00 2.29 -13.48%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 27/11/06 28/11/05 25/11/04 21/11/03 29/11/02 29/11/01 -
Price 0.22 0.16 0.10 0.19 0.19 0.16 0.25 -
P/RPS 0.86 0.35 0.15 0.39 2.42 0.89 1.36 -7.35%
P/EPS 13.41 4.94 2.61 5.00 -19.39 -0.68 -10.96 -
EY 7.45 20.25 38.31 20.02 -5.16 -147.38 -9.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.57 0.48 1.00 0.51 16.00 3.57 -21.26%

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