[ASIAPAC] YoY TTM 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- 155.83%
YoY- 119.56%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 314,841 228,393 124,204 39,336 67,231 68,407 75,661 26.81%
PBT 32,895 21,756 -86,703 6,848 -28,809 -77,158 -5,176 -
Tax -453 -9,331 -2,706 -995 -1,114 77,417 16,417 -
NP 32,442 12,425 -89,409 5,853 -29,923 259 11,241 19.31%
-
NP to SH 32,470 12,405 -89,409 5,853 -29,923 -77,123 -6,013 -
-
Tax Rate 1.38% 42.89% - 14.53% - - - -
Total Cost 282,399 215,968 213,613 33,483 97,154 68,148 64,420 27.91%
-
Net Worth 223,632 77,185 69,244 131,720 3,502 25,899 98,179 14.69%
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 223,632 77,185 69,244 131,720 3,502 25,899 98,179 14.69%
NOSH 798,688 367,551 364,444 356,000 350,249 369,999 350,642 14.69%
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 10.30% 5.44% -71.99% 14.88% -44.51% 0.38% 14.86% -
ROE 14.52% 16.07% -129.12% 4.44% -854.33% -297.77% -6.12% -
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 39.42 62.14 34.08 11.05 19.20 18.49 21.58 10.55%
EPS 4.07 3.38 -24.53 1.64 -8.54 -20.84 -1.71 -
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 21.15 15.34 8.34 2.64 4.52 4.59 5.08 26.82%
EPS 2.18 0.83 -6.01 0.39 -2.01 -5.18 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1502 0.0518 0.0465 0.0885 0.0024 0.0174 0.0659 14.71%
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 0.36 0.19 0.44 1.27 0.89 0.87 1.62 -22.16%
P/EPS 3.44 3.56 -0.61 8.52 -1.99 -0.77 -20.41 -
EY 29.04 28.13 -163.55 11.74 -50.25 -130.28 -4.90 -
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 0.41 0.16 0.56 1.72 0.83 1.35 1.39 -18.40%
P/EPS 3.94 2.96 -0.77 11.56 -1.87 -1.20 -17.49 -
EY 25.41 33.75 -129.12 8.65 -53.40 -83.38 -5.72 -
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