[ASIAPAC] YoY Cumulative 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- 35.23%
YoY- 97.26%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 256,349 192,508 132,189 32,353 49,207 49,728 56,180 28.77%
PBT 28,378 18,976 11,956 -1,104 -42,711 -5,704 -87,231 -
Tax -7,416 3,832 -4,426 -43 890 5,704 87,231 -
NP 20,962 22,808 7,530 -1,147 -41,821 0 0 -
-
NP to SH 20,992 22,783 7,530 -1,147 -41,821 -5,187 -85,393 -
-
Tax Rate 26.13% -20.19% 37.02% - - - - -
Total Cost 235,387 169,700 124,659 33,500 91,028 49,728 56,180 26.95%
-
Net Worth 239,452 118,282 68,783 136,206 151,117 31,542 31,497 40.20%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 239,452 118,282 68,783 136,206 151,117 31,542 31,497 40.20%
NOSH 798,174 369,632 362,019 358,437 351,436 350,472 349,971 14.72%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 8.18% 11.85% 5.70% -3.55% -84.99% 0.00% 0.00% -
ROE 8.77% 19.26% 10.95% -0.84% -27.67% -16.44% -271.11% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 32.12 52.08 36.51 9.03 14.00 14.19 16.05 12.25%
EPS 2.63 6.17 2.08 -0.32 -11.90 -1.48 -24.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.32 0.19 0.38 0.43 0.09 0.09 22.20%
Adjusted Per Share Value based on latest NOSH - 367,058
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 17.45 13.10 9.00 2.20 3.35 3.38 3.82 28.79%
EPS 1.43 1.55 0.51 -0.08 -2.85 -0.35 -5.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.163 0.0805 0.0468 0.0927 0.1029 0.0215 0.0214 40.24%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.16 0.10 0.17 0.19 0.14 0.22 0.25 -
P/RPS 0.50 0.19 0.47 2.11 1.00 1.55 1.56 -17.26%
P/EPS 6.08 1.62 8.17 -59.38 -1.18 -14.86 -1.02 -
EY 16.44 61.64 12.24 -1.68 -85.00 -6.73 -97.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.31 0.89 0.50 0.33 2.44 2.78 -24.12%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 27/02/06 25/02/05 27/02/04 28/02/03 27/02/02 31/01/01 -
Price 0.28 0.13 0.16 0.22 0.14 0.28 0.27 -
P/RPS 0.87 0.25 0.44 2.44 1.00 1.97 1.68 -10.38%
P/EPS 10.65 2.11 7.69 -68.75 -1.18 -18.92 -1.11 -
EY 9.39 47.41 13.00 -1.45 -85.00 -5.29 -90.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.41 0.84 0.58 0.33 3.11 3.00 -17.72%

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