[ASIAPAC] QoQ Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 116.55%
YoY- 252.42%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 195,153 176,252 176,322 170,080 50,250 43,137 28,414 260.89%
PBT 19,068 15,941 19,158 17,960 -98,048 -1,472 -3,530 -
Tax -6,984 -5,901 -5,448 -1,736 13 -57 -12 6843.84%
NP 12,084 10,040 13,710 16,224 -98,035 -1,529 -3,542 -
-
NP to SH 12,084 10,040 13,710 16,224 -98,035 -1,529 -3,542 -
-
Tax Rate 36.63% 37.02% 28.44% 9.67% - - - -
Total Cost 183,069 166,212 162,612 153,856 148,285 44,666 31,956 219.82%
-
Net Worth 98,145 68,783 68,496 68,807 64,780 136,206 133,728 -18.62%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 98,145 68,783 68,496 68,807 64,780 136,206 133,728 -18.62%
NOSH 363,499 362,019 360,506 362,142 359,893 358,437 361,428 0.38%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 6.19% 5.70% 7.78% 9.54% -195.09% -3.55% -12.47% -
ROE 12.31% 14.60% 20.02% 23.58% -151.33% -1.12% -2.65% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 53.69 48.69 48.91 46.96 13.96 12.03 7.86 259.58%
EPS 3.33 2.77 3.16 4.48 -27.24 -0.43 -0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.19 0.19 0.19 0.18 0.38 0.37 -18.93%
Adjusted Per Share Value based on latest NOSH - 362,142
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 13.28 12.00 12.00 11.58 3.42 2.94 1.93 261.34%
EPS 0.82 0.68 0.93 1.10 -6.67 -0.10 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0668 0.0468 0.0466 0.0468 0.0441 0.0927 0.091 -18.60%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.14 0.17 0.15 0.14 0.18 0.19 0.14 -
P/RPS 0.26 0.35 0.31 0.30 1.29 1.58 1.78 -72.23%
P/EPS 4.21 6.13 3.94 3.13 -0.66 -44.53 -14.29 -
EY 23.75 16.31 25.35 32.00 -151.33 -2.25 -7.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.89 0.79 0.74 1.00 0.50 0.38 23.23%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 25/11/04 27/08/04 28/05/04 27/02/04 21/11/03 -
Price 0.12 0.16 0.19 0.14 0.14 0.22 0.19 -
P/RPS 0.22 0.33 0.39 0.30 1.00 1.83 2.42 -79.75%
P/EPS 3.61 5.77 5.00 3.13 -0.51 -51.56 -19.39 -
EY 27.70 17.33 20.02 32.00 -194.57 -1.94 -5.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.84 1.00 0.74 0.78 0.58 0.51 -9.36%

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