[ASIAPAC] YoY Cumulative 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- 69.01%
YoY- 487.07%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 121,751 182,069 121,401 88,161 14,207 31,380 32,173 24.82%
PBT 10,006 19,399 12,149 9,579 -1,765 -42,687 -4,633 -
Tax -2,223 -6,524 -5,071 -2,724 -6 1,415 4,633 -
NP 7,783 12,875 7,078 6,855 -1,771 -41,272 0 -
-
NP to SH 7,780 12,909 7,058 6,855 -1,771 -41,272 -3,976 -
-
Tax Rate 22.22% 33.63% 41.74% 28.44% - - - -
Total Cost 113,968 169,194 114,323 81,306 15,978 72,652 32,173 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 3.15% 5.79% 9.12% 10.01% -1.32% -1,179.00% -16.29% -
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 12.83 22.85 32.95 24.45 3.93 8.96 9.22 5.65%
EPS 0.82 1.62 1.92 1.58 -0.49 -11.79 -1.14 -
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 8.18 12.23 8.15 5.92 0.95 2.11 2.16 24.83%
EPS 0.52 0.87 0.47 0.46 -0.12 -2.77 -0.27 -
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 1.95 0.61 0.36 0.61 3.56 1.90 1.73 2.01%
P/EPS 30.49 8.64 6.26 7.89 -28.57 -1.44 -14.04 -
EY 3.28 11.57 15.96 12.68 -3.50 -69.35 -7.13 -
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 1.71 0.70 0.30 0.78 4.83 1.78 2.71 -7.38%
P/EPS 26.83 9.88 5.22 9.99 -38.78 -1.36 -21.93 -
EY 3.73 10.13 19.16 10.01 -2.58 -73.69 -4.56 -
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