[ASIAPAC] YoY Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[ASIAPAC] ASIAN PAC HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -26.77%
YoY- 756.5%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 226,288 341,798 256,677 176,252 43,137 65,609 66,304 22.69%
PBT 30,053 37,837 25,301 15,941 -1,472 -56,948 -7,605 -
Tax -3,760 -9,888 5,109 -5,901 -57 1,186 7,605 -
NP 26,293 27,949 30,410 10,040 -1,529 -55,761 0 -
-
NP to SH 26,290 27,989 30,377 10,040 -1,529 -55,761 -6,916 -
-
Tax Rate 12.51% 26.13% -20.19% 37.02% - - - -
Total Cost 199,994 313,849 226,266 166,212 44,666 121,370 66,304 20.19%
-
Net Worth 258,439 239,452 118,282 68,783 136,206 151,117 31,542 41.96%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 258,439 239,452 118,282 68,783 136,206 151,117 31,542 41.96%
NOSH 957,184 798,174 369,632 362,019 358,437 351,436 350,472 18.21%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 11.62% 8.18% 11.85% 5.70% -3.55% -84.99% 0.00% -
ROE 10.17% 11.69% 25.68% 14.60% -1.12% -36.90% -21.93% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 23.64 42.82 69.44 48.69 12.03 18.67 18.92 3.78%
EPS 2.75 3.51 8.23 2.77 -0.43 -15.87 -1.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.30 0.32 0.19 0.38 0.43 0.09 20.08%
Adjusted Per Share Value based on latest NOSH - 359,607
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 15.40 23.26 17.47 12.00 2.94 4.47 4.51 22.70%
EPS 1.79 1.90 2.07 0.68 -0.10 -3.80 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1759 0.163 0.0805 0.0468 0.0927 0.1029 0.0215 41.92%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.20 0.16 0.10 0.17 0.19 0.14 0.22 -
P/RPS 0.85 0.37 0.14 0.35 1.58 0.75 1.16 -5.04%
P/EPS 7.28 4.56 1.22 6.13 -44.53 -0.88 -11.15 -
EY 13.73 21.92 82.18 16.31 -2.25 -113.33 -8.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.53 0.31 0.89 0.50 0.33 2.44 -18.02%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 28/02/07 27/02/06 25/02/05 27/02/04 28/02/03 27/02/02 -
Price 0.16 0.28 0.13 0.16 0.22 0.14 0.28 -
P/RPS 0.68 0.65 0.19 0.33 1.83 0.75 1.48 -12.15%
P/EPS 5.83 7.98 1.58 5.77 -51.56 -0.88 -14.19 -
EY 17.17 12.52 63.22 17.33 -1.94 -113.33 -7.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.93 0.41 0.84 0.58 0.33 3.11 -24.18%

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