[ASIAPAC] QoQ Cumulative Quarter Result on 31-Mar-2005 [#4]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 60.48%
YoY- 112.33%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 192,508 121,401 54,586 195,153 132,189 88,161 42,520 172.92%
PBT 18,976 12,149 3,766 19,068 11,956 9,579 4,490 160.71%
Tax 3,832 -5,071 -1,867 -6,984 -4,426 -2,724 -434 -
NP 22,808 7,078 1,899 12,084 7,530 6,855 4,056 215.22%
-
NP to SH 22,783 7,058 1,892 12,084 7,530 6,855 4,056 214.99%
-
Tax Rate -20.19% 41.74% 49.58% 36.63% 37.02% 28.44% 9.67% -
Total Cost 169,700 114,323 52,687 183,069 124,659 81,306 38,464 168.27%
-
Net Worth 118,282 77,371 74,196 98,145 68,783 68,496 68,807 43.36%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 118,282 77,371 74,196 98,145 68,783 68,496 68,807 43.36%
NOSH 369,632 368,434 370,980 363,499 362,019 360,506 362,142 1.37%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.85% 5.83% 3.48% 6.19% 5.70% 7.78% 9.54% -
ROE 19.26% 9.12% 2.55% 12.31% 10.95% 10.01% 5.89% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 52.08 32.95 14.71 53.69 36.51 24.45 11.74 169.25%
EPS 6.17 1.92 0.52 3.33 2.08 1.58 1.12 210.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.21 0.20 0.27 0.19 0.19 0.19 41.42%
Adjusted Per Share Value based on latest NOSH - 363,233
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 13.10 8.26 3.72 13.28 9.00 6.00 2.89 173.14%
EPS 1.55 0.48 0.13 0.82 0.51 0.47 0.28 211.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0805 0.0527 0.0505 0.0668 0.0468 0.0466 0.0468 43.41%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.10 0.12 0.12 0.14 0.17 0.15 0.14 -
P/RPS 0.19 0.36 0.82 0.26 0.47 0.61 1.19 -70.47%
P/EPS 1.62 6.26 23.53 4.21 8.17 7.89 12.50 -74.29%
EY 61.64 15.96 4.25 23.75 12.24 12.68 8.00 288.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.57 0.60 0.52 0.89 0.79 0.74 -43.92%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 25/08/05 27/05/05 25/02/05 25/11/04 27/08/04 -
Price 0.13 0.10 0.12 0.12 0.16 0.19 0.14 -
P/RPS 0.25 0.30 0.82 0.22 0.44 0.78 1.19 -64.55%
P/EPS 2.11 5.22 23.53 3.61 7.69 9.99 12.50 -69.35%
EY 47.41 19.16 4.25 27.70 13.00 10.01 8.00 226.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.48 0.60 0.44 0.84 1.00 0.74 -32.46%

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