[ASIAPAC] QoQ 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
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 45,641 42,520 17,897 18,146 12,062 2,145 7,302 238.18%
PBT 5,089 4,490 -96,943 661 893 -2,658 8,638 -29.65%
Tax -2,290 -434 56 -37 -3 -3 -464 189.03%
NP 2,799 4,056 -96,887 624 890 -2,661 8,174 -50.95%
-
NP to SH 2,799 4,056 -96,887 624 890 -2,661 8,174 -50.95%
-
Tax Rate 45.00% 9.67% - 5.60% 0.34% - 5.37% -
Total Cost 42,842 38,464 114,784 17,522 11,172 4,806 -872 -
-
Net Worth 69,244 68,807 64,783 139,482 131,720 131,276 135,158 -35.89%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 69,244 68,807 64,783 139,482 131,720 131,276 135,158 -35.89%
NOSH 364,444 362,142 359,907 367,058 356,000 354,800 355,681 1.63%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.13% 9.54% -541.36% 3.44% 7.38% -124.06% 111.94% -
ROE 4.04% 5.89% -149.56% 0.45% 0.68% -2.03% 6.05% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 12.52 11.74 4.97 4.94 3.39 0.60 2.05 233.01%
EPS 0.45 1.12 -26.92 0.17 0.25 -0.75 2.33 -66.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.18 0.38 0.37 0.37 0.38 -36.92%
Adjusted Per Share Value based on latest NOSH - 367,058
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 3.11 2.89 1.22 1.24 0.82 0.15 0.50 237.09%
EPS 0.19 0.28 -6.59 0.04 0.06 -0.18 0.56 -51.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0471 0.0468 0.0441 0.0949 0.0896 0.0893 0.092 -35.92%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.15 0.14 0.18 0.19 0.14 0.14 0.14 -
P/RPS 1.20 1.19 3.62 3.84 4.13 23.16 6.82 -68.50%
P/EPS 19.53 12.50 -0.67 111.76 56.00 -18.67 6.09 117.00%
EY 5.12 8.00 -149.56 0.89 1.79 -5.36 16.42 -53.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.74 1.00 0.50 0.38 0.38 0.37 65.58%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 27/08/04 28/05/04 27/02/04 21/11/03 28/08/03 30/05/03 -
Price 0.19 0.14 0.14 0.22 0.19 0.17 0.12 -
P/RPS 1.52 1.19 2.82 4.45 5.61 28.12 5.85 -59.18%
P/EPS 24.74 12.50 -0.52 129.41 76.00 -22.67 5.22 181.35%
EY 4.04 8.00 -192.29 0.77 1.32 -4.41 19.15 -64.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.74 0.78 0.58 0.51 0.46 0.32 113.30%

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