[ASIAPAC] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 56.82%
YoY- 97.26%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 341,798 256,677 176,252 43,137 65,609 66,304 74,906 28.77%
PBT 37,837 25,301 15,941 -1,472 -56,948 -7,605 -116,308 -
Tax -9,888 5,109 -5,901 -57 1,186 7,605 116,308 -
NP 27,949 30,410 10,040 -1,529 -55,761 0 0 -
-
NP to SH 27,989 30,377 10,040 -1,529 -55,761 -6,916 -113,857 -
-
Tax Rate 26.13% -20.19% 37.02% - - - - -
Total Cost 313,849 226,266 166,212 44,666 121,370 66,304 74,906 26.95%
-
Net Worth 239,452 118,282 68,783 136,206 151,117 31,542 31,497 40.20%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 239,452 118,282 68,783 136,206 151,117 31,542 31,497 40.20%
NOSH 798,174 369,632 362,019 358,437 351,436 350,472 349,971 14.72%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 8.18% 11.85% 5.70% -3.55% -84.99% 0.00% 0.00% -
ROE 11.69% 25.68% 14.60% -1.12% -36.90% -21.93% -361.48% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 42.82 69.44 48.69 12.03 18.67 18.92 21.40 12.24%
EPS 3.51 8.23 2.77 -0.43 -15.87 -1.97 -32.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.32 0.19 0.38 0.43 0.09 0.09 22.20%
Adjusted Per Share Value based on latest NOSH - 367,058
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 23.26 17.47 12.00 2.94 4.47 4.51 5.10 28.76%
EPS 1.90 2.07 0.68 -0.10 -3.80 -0.47 -7.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.163 0.0805 0.0468 0.0927 0.1029 0.0215 0.0214 40.24%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.16 0.10 0.17 0.19 0.14 0.22 0.25 -
P/RPS 0.37 0.14 0.35 1.58 0.75 1.16 1.17 -17.45%
P/EPS 4.56 1.22 6.13 -44.53 -0.88 -11.15 -0.77 -
EY 21.92 82.18 16.31 -2.25 -113.33 -8.97 -130.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.31 0.89 0.50 0.33 2.44 2.78 -24.12%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 27/02/06 25/02/05 27/02/04 28/02/03 27/02/02 31/01/01 -
Price 0.28 0.13 0.16 0.22 0.14 0.28 0.27 -
P/RPS 0.65 0.19 0.33 1.83 0.75 1.48 1.26 -10.44%
P/EPS 7.98 1.58 5.77 -51.56 -0.88 -14.19 -0.83 -
EY 12.52 63.22 17.33 -1.94 -113.33 -7.05 -120.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.41 0.84 0.58 0.33 3.11 3.00 -17.72%

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