[ASIAPAC] YoY 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- -29.89%
YoY- 213.45%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
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 74,280 71,107 44,028 18,146 17,827 17,555 18,355 26.22%
PBT 8,979 6,828 3,536 661 -25 -1,071 -69,429 -
Tax -893 8,903 -1,702 -37 -525 1,071 69,429 -
NP 8,086 15,731 1,834 624 -550 0 0 -
-
NP to SH 8,083 15,725 1,834 624 -550 -1,210 -68,370 -
-
Tax Rate 9.95% -130.39% 48.13% 5.60% - - - -
Total Cost 66,194 55,376 42,194 17,522 18,377 17,555 18,355 23.82%
-
Net Worth 240,089 118,183 68,325 139,482 147,812 31,114 31,506 40.25%
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 240,089 118,183 68,325 139,482 147,812 31,114 31,506 40.25%
NOSH 800,297 369,324 359,607 367,058 343,750 345,714 350,076 14.76%
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 10.89% 22.12% 4.17% 3.44% -3.09% 0.00% 0.00% -
ROE 3.37% 13.31% 2.68% 0.45% -0.37% -3.89% -217.00% -
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 9.28 19.25 12.24 4.94 5.19 5.08 5.24 9.98%
EPS 1.01 4.26 0.51 0.17 -0.16 -0.35 -19.53 -
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 5.06 4.84 3.00 1.24 1.21 1.19 1.25 26.22%
EPS 0.55 1.07 0.12 0.04 -0.04 -0.08 -4.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1634 0.0804 0.0465 0.0949 0.1006 0.0212 0.0214 40.30%
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 1.72 0.52 1.39 3.84 2.70 4.33 4.77 -15.62%
P/EPS 15.84 2.35 33.33 111.76 -87.50 -62.86 -1.28 -
EY 6.31 42.58 3.00 0.89 -1.14 -1.59 -78.12 -
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 3.02 0.68 1.31 4.45 2.70 5.51 5.15 -8.50%
P/EPS 27.72 3.05 31.37 129.41 -87.50 -80.00 -1.38 -
EY 3.61 32.75 3.19 0.77 -1.14 -1.25 -72.33 -
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