[ASIAPAC] YoY Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 33.45%
YoY- 95.71%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 182,069 121,401 88,161 14,207 31,380 32,173 37,825 29.92%
PBT 19,399 12,149 9,579 -1,765 -42,687 -4,633 -17,802 -
Tax -6,524 -5,071 -2,724 -6 1,415 4,633 17,802 -
NP 12,875 7,078 6,855 -1,771 -41,272 0 0 -
-
NP to SH 12,909 7,058 6,855 -1,771 -41,272 -3,976 -17,024 -
-
Tax Rate 33.63% 41.74% 28.44% - - - - -
Total Cost 169,194 114,323 81,306 15,978 72,652 32,173 37,825 28.34%
-
Net Worth 223,118 77,371 68,496 133,728 3,500 24,414 98,080 14.67%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 223,118 77,371 68,496 133,728 3,500 24,414 98,080 14.67%
NOSH 796,851 368,434 360,506 361,428 350,059 348,771 350,288 14.67%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 7.07% 5.83% 7.78% -12.47% -131.52% 0.00% 0.00% -
ROE 5.79% 9.12% 10.01% -1.32% -1,179.00% -16.29% -17.36% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 22.85 32.95 24.45 3.93 8.96 9.22 10.80 13.29%
EPS 1.62 1.92 1.58 -0.49 -11.79 -1.14 -4.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.21 0.19 0.37 0.01 0.07 0.28 0.00%
Adjusted Per Share Value based on latest NOSH - 356,000
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 12.23 8.15 5.92 0.95 2.11 2.16 2.54 29.93%
EPS 0.87 0.47 0.46 -0.12 -2.77 -0.27 -1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1499 0.052 0.046 0.0898 0.0024 0.0164 0.0659 14.67%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.14 0.12 0.15 0.14 0.17 0.16 0.35 -
P/RPS 0.61 0.36 0.61 3.56 1.90 1.73 3.24 -24.28%
P/EPS 8.64 6.26 7.89 -28.57 -1.44 -14.04 -7.20 -
EY 11.57 15.96 12.68 -3.50 -69.35 -7.13 -13.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.79 0.38 17.00 2.29 1.25 -14.15%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 28/11/05 25/11/04 21/11/03 29/11/02 29/11/01 30/11/00 -
Price 0.16 0.10 0.19 0.19 0.16 0.25 0.30 -
P/RPS 0.70 0.30 0.78 4.83 1.78 2.71 2.78 -20.52%
P/EPS 9.88 5.22 9.99 -38.78 -1.36 -21.93 -6.17 -
EY 10.13 19.16 10.01 -2.58 -73.69 -4.56 -16.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.48 1.00 0.51 16.00 3.57 1.07 -9.95%

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