[ASIAPAC] YoY Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 103.93%
YoY- 82.9%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 116,422 80,044 243,502 364,138 242,802 176,322 28,414 26.47%
PBT 24,410 4,620 20,012 38,798 24,298 19,158 -3,530 -
Tax -6,796 -4,452 -4,446 -13,048 -10,142 -5,448 -12 187.36%
NP 17,614 168 15,566 25,750 14,156 13,710 -3,542 -
-
NP to SH 17,622 176 15,560 25,818 14,116 13,710 -3,542 -
-
Tax Rate 27.84% 96.36% 22.22% 33.63% 41.74% 28.44% - -
Total Cost 98,808 79,876 227,936 338,388 228,646 162,612 31,956 20.67%
-
Net Worth 283,909 246,400 246,682 223,118 77,371 68,496 133,728 13.35%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 283,909 246,400 246,682 223,118 77,371 68,496 133,728 13.35%
NOSH 979,000 880,000 948,780 796,851 368,434 360,506 361,428 18.04%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 15.13% 0.21% 6.39% 7.07% 5.83% 7.78% -12.47% -
ROE 6.21% 0.07% 6.31% 11.57% 18.24% 20.02% -2.65% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 11.89 9.10 25.66 45.70 65.90 48.91 7.86 7.13%
EPS 1.80 0.02 1.64 3.24 3.84 3.16 -0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.28 0.26 0.28 0.21 0.19 0.37 -3.97%
Adjusted Per Share Value based on latest NOSH - 798,688
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 7.82 5.38 16.36 24.46 16.31 11.84 1.91 26.45%
EPS 1.18 0.01 1.05 1.73 0.95 0.92 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1907 0.1655 0.1657 0.1499 0.052 0.046 0.0898 13.36%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.10 0.09 0.25 0.14 0.12 0.15 0.14 -
P/RPS 0.84 0.99 0.97 0.31 0.18 0.31 1.78 -11.75%
P/EPS 5.56 450.00 15.24 4.32 3.13 3.94 -14.29 -
EY 18.00 0.22 6.56 23.14 31.93 25.35 -7.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.96 0.50 0.57 0.79 0.38 -1.83%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 26/11/08 26/11/07 27/11/06 28/11/05 25/11/04 21/11/03 -
Price 0.09 0.08 0.22 0.16 0.10 0.19 0.19 -
P/RPS 0.76 0.88 0.86 0.35 0.15 0.39 2.42 -17.54%
P/EPS 5.00 400.00 13.41 4.94 2.61 5.00 -19.39 -
EY 20.00 0.25 7.45 20.25 38.31 20.02 -5.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.85 0.57 0.48 1.00 0.51 -7.95%

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