Highlights

[ANALABS] QoQ Quarter Result on 2010-07-31 [#1]

Stock [ANALABS]: ANALABS RESOURCES BHD
Announcement Date 28-Sep-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 31-Jul-2010  [#1]
Profit Trend QoQ -     -16.59%    YoY -     63.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 36,133 33,102 33,560 35,562 36,740 38,420 27,522 19.96%
  QoQ % 9.16% -1.36% -5.63% -3.21% -4.37% 39.60% -
  Horiz. % 131.29% 120.27% 121.94% 129.21% 133.49% 139.60% 100.00%
PBT 9,321 4,569 4,731 4,624 5,148 7,681 5,080 50.04%
  QoQ % 104.01% -3.42% 2.31% -10.18% -32.98% 51.20% -
  Horiz. % 183.48% 89.94% 93.13% 91.02% 101.34% 151.20% 100.00%
Tax -2,198 -1,079 -795 -1,506 -1,410 -2,042 -1,264 44.75%
  QoQ % -103.71% -35.72% 47.21% -6.81% 30.95% -61.55% -
  Horiz. % 173.89% 85.36% 62.90% 119.15% 111.55% 161.55% 100.00%
NP 7,123 3,490 3,936 3,118 3,738 5,639 3,816 51.77%
  QoQ % 104.10% -11.33% 26.23% -16.59% -33.71% 47.77% -
  Horiz. % 186.66% 91.46% 103.14% 81.71% 97.96% 147.77% 100.00%
NP to SH 7,123 3,490 3,936 3,118 3,738 5,639 3,816 51.77%
  QoQ % 104.10% -11.33% 26.23% -16.59% -33.71% 47.77% -
  Horiz. % 186.66% 91.46% 103.14% 81.71% 97.96% 147.77% 100.00%
Tax Rate 23.58 % 23.62 % 16.80 % 32.57 % 27.39 % 26.59 % 24.88 % -3.52%
  QoQ % -0.17% 40.60% -48.42% 18.91% 3.01% 6.87% -
  Horiz. % 94.77% 94.94% 67.52% 130.91% 110.09% 106.87% 100.00%
Total Cost 29,010 29,612 29,624 32,444 33,002 32,781 23,706 14.45%
  QoQ % -2.03% -0.04% -8.69% -1.69% 0.67% 38.28% -
  Horiz. % 122.37% 124.91% 124.96% 136.86% 139.21% 138.28% 100.00%
Net Worth 148,741 143,984 139,893 133,967 129,734 126,299 121,067 14.75%
  QoQ % 3.30% 2.92% 4.42% 3.26% 2.72% 4.32% -
  Horiz. % 122.86% 118.93% 115.55% 110.66% 107.16% 104.32% 100.00%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - 2,963 - - - 2,967 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 99.88% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 75.30 % - % - % - % 77.76 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 96.84% 0.00% 0.00% 0.00% 100.00%
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 148,741 143,984 139,893 133,967 129,734 126,299 121,067 14.75%
  QoQ % 3.30% 2.92% 4.42% 3.26% 2.72% 4.32% -
  Horiz. % 122.86% 118.93% 115.55% 110.66% 107.16% 104.32% 100.00%
NOSH 59,259 59,252 59,277 59,277 59,239 59,295 59,346 -0.10%
  QoQ % 0.01% -0.04% -0.00% 0.06% -0.09% -0.09% -
  Horiz. % 99.85% 99.84% 99.88% 99.88% 99.82% 99.91% 100.00%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 19.71 % 10.54 % 11.73 % 8.77 % 10.17 % 14.68 % 13.87 % 26.48%
  QoQ % 87.00% -10.14% 33.75% -13.77% -30.72% 5.84% -
  Horiz. % 142.11% 75.99% 84.57% 63.23% 73.32% 105.84% 100.00%
ROE 4.79 % 2.42 % 2.81 % 2.33 % 2.88 % 4.46 % 3.15 % 32.34%
  QoQ % 97.93% -13.88% 20.60% -19.10% -35.43% 41.59% -
  Horiz. % 152.06% 76.83% 89.21% 73.97% 91.43% 141.59% 100.00%
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 60.97 55.87 56.62 59.99 62.02 64.79 46.37 20.08%
  QoQ % 9.13% -1.32% -5.62% -3.27% -4.28% 39.72% -
  Horiz. % 131.49% 120.49% 122.10% 129.37% 133.75% 139.72% 100.00%
EPS 12.02 5.89 6.64 5.26 6.31 9.51 6.43 51.92%
  QoQ % 104.07% -11.30% 26.24% -16.64% -33.65% 47.90% -
  Horiz. % 186.94% 91.60% 103.27% 81.80% 98.13% 147.90% 100.00%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.5100 2.4300 2.3600 2.2600 2.1900 2.1300 2.0400 14.87%
  QoQ % 3.29% 2.97% 4.42% 3.20% 2.82% 4.41% -
  Horiz. % 123.04% 119.12% 115.69% 110.78% 107.35% 104.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,048
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 30.10 27.57 27.96 29.62 30.60 32.00 22.93 19.95%
  QoQ % 9.18% -1.39% -5.60% -3.20% -4.37% 39.56% -
  Horiz. % 131.27% 120.24% 121.94% 129.18% 133.45% 139.56% 100.00%
EPS 5.93 2.91 3.28 2.60 3.11 4.70 3.18 51.68%
  QoQ % 103.78% -11.28% 26.15% -16.40% -33.83% 47.80% -
  Horiz. % 186.48% 91.51% 103.14% 81.76% 97.80% 147.80% 100.00%
DPS 0.00 0.00 2.47 0.00 0.00 0.00 2.47 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2390 1.1994 1.1653 1.1159 1.0807 1.0521 1.0085 14.75%
  QoQ % 3.30% 2.93% 4.43% 3.26% 2.72% 4.32% -
  Horiz. % 122.86% 118.93% 115.55% 110.65% 107.16% 104.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 1.5500 1.6000 1.5400 1.6200 1.7200 1.2100 1.1400 -
P/RPS 2.54 2.86 2.72 2.70 2.77 1.87 2.46 2.16%
  QoQ % -11.19% 5.15% 0.74% -2.53% 48.13% -23.98% -
  Horiz. % 103.25% 116.26% 110.57% 109.76% 112.60% 76.02% 100.00%
P/EPS 12.90 27.16 23.19 30.80 27.26 12.72 17.73 -19.15%
  QoQ % -52.50% 17.12% -24.71% 12.99% 114.31% -28.26% -
  Horiz. % 72.76% 153.19% 130.80% 173.72% 153.75% 71.74% 100.00%
EY 7.75 3.68 4.31 3.25 3.67 7.86 5.64 23.67%
  QoQ % 110.60% -14.62% 32.62% -11.44% -53.31% 39.36% -
  Horiz. % 137.41% 65.25% 76.42% 57.62% 65.07% 139.36% 100.00%
DY 0.00 0.00 3.25 0.00 0.00 0.00 4.39 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 74.03% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.62 0.66 0.65 0.72 0.79 0.57 0.56 7.04%
  QoQ % -6.06% 1.54% -9.72% -8.86% 38.60% 1.79% -
  Horiz. % 110.71% 117.86% 116.07% 128.57% 141.07% 101.79% 100.00%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 28/06/11 28/03/11 28/12/10 28/09/10 29/06/10 29/03/10 08/12/09 -
Price 1.5900 1.5200 1.5700 1.6800 1.7500 1.2600 1.1300 -
P/RPS 2.61 2.72 2.77 2.80 2.82 1.94 2.44 4.61%
  QoQ % -4.04% -1.81% -1.07% -0.71% 45.36% -20.49% -
  Horiz. % 106.97% 111.48% 113.52% 114.75% 115.57% 79.51% 100.00%
P/EPS 13.23 25.81 23.64 31.94 27.73 13.25 17.57 -17.28%
  QoQ % -48.74% 9.18% -25.99% 15.18% 109.28% -24.59% -
  Horiz. % 75.30% 146.90% 134.55% 181.79% 157.83% 75.41% 100.00%
EY 7.56 3.87 4.23 3.13 3.61 7.55 5.69 20.92%
  QoQ % 95.35% -8.51% 35.14% -13.30% -52.19% 32.69% -
  Horiz. % 132.86% 68.01% 74.34% 55.01% 63.44% 132.69% 100.00%
DY 0.00 0.00 3.18 0.00 0.00 0.00 4.42 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 71.95% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.63 0.63 0.67 0.74 0.80 0.59 0.55 9.50%
  QoQ % 0.00% -5.97% -9.46% -7.50% 35.59% 7.27% -
  Horiz. % 114.55% 114.55% 121.82% 134.55% 145.45% 107.27% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Jaks Resources Berhad - Within Expectations PublicInvest Research
3. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
4. Bad Quarter Reports My Trading Adventure
5. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
6. Patience and Greed My Trading Adventure
7. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
Partners & Brokers