[ASIAPAC] YoY TTM 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- 20.06%
YoY- 124.01%
Quarter Report
Latest QR
Upcoming QR
ASIAPAC's Result
ASIAPAC's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 318,014 255,472 150,086 39,655 67,503 67,607 77,864 26.41%
PBT 35,046 25,048 -83,828 7,534 -27,763 -8,800 -74,873 -
Tax -10,249 1,274 -4,371 -507 -1,500 7,849 86,114 -
NP 24,797 26,322 -88,199 7,027 -29,263 -951 11,241 14.08%
-
NP to SH 24,828 26,296 -88,199 7,027 -29,263 -9,963 -74,153 -
-
Tax Rate 29.24% -5.09% - 6.73% - - - -
Total Cost 293,217 229,150 238,285 32,628 96,766 68,558 66,623 28.00%
-
Net Worth 240,089 118,183 68,325 139,482 147,812 31,114 31,506 40.25%
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 240,089 118,183 68,325 139,482 147,812 31,114 31,506 40.25%
NOSH 800,297 369,324 359,607 367,058 343,750 345,714 350,076 14.76%
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 7.80% 10.30% -58.77% 17.72% -43.35% -1.41% 14.44% -
ROE 10.34% 22.25% -129.09% 5.04% -19.80% -32.02% -235.35% -
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 39.74 69.17 41.74 10.80 19.64 19.56 22.24 10.15%
EPS 3.10 7.12 -24.53 1.91 -8.51 -2.88 -21.18 -
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 21.64 17.39 10.21 2.70 4.59 4.60 5.30 26.41%
EPS 1.69 1.79 -6.00 0.48 -1.99 -0.68 -5.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1634 0.0804 0.0465 0.0949 0.1006 0.0212 0.0214 40.30%
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 0.40 0.14 0.41 1.76 0.71 1.12 1.12 -15.76%
P/EPS 5.16 1.40 -0.69 9.92 -1.64 -7.63 -1.18 -
EY 19.39 71.20 -144.27 10.08 -60.81 -13.10 -84.73 -
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 0.70 0.19 0.38 2.04 0.71 1.43 1.21 -8.71%
P/EPS 9.03 1.83 -0.65 11.49 -1.64 -9.72 -1.27 -
EY 11.08 54.77 -153.29 8.70 -60.81 -10.29 -78.45 -
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