[APB] QoQ Annualized Quarter Result on 31-Mar-2005 [#2]

Stock
[APB] APB RESOURCES BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Mar-2005 [#2]
Profit Trend
QoQ- 44.38%
YoY- 135.76%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 153,560 130,468 122,974 105,708 76,512 47,395 34,953 167.52%
PBT 14,616 17,415 17,273 16,006 11,148 -11,647 -18,144 -
Tax -4,500 -4,923 -4,897 -4,762 -3,360 -1,834 -932 184.85%
NP 10,116 12,492 12,376 11,244 7,788 -13,481 -19,076 -
-
NP to SH 10,116 12,492 12,376 11,244 7,788 -13,481 -19,076 -
-
Tax Rate 30.79% 28.27% 28.35% 29.75% 30.14% - - -
Total Cost 143,444 117,976 110,598 94,464 68,724 60,876 54,029 91.39%
-
Net Worth 117,101 94,839 91,768 90,646 90,324 36,751 24,187 185.36%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 2,414 4,460 - - - - -
Div Payout % - 19.33% 36.05% - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 117,101 94,839 91,768 90,646 90,324 36,751 24,187 185.36%
NOSH 98,404 95,797 95,592 96,432 100,360 41,762 27,802 131.71%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.59% 9.57% 10.06% 10.64% 10.18% -28.44% -54.58% -
ROE 8.64% 13.17% 13.49% 12.40% 8.62% -36.68% -78.87% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 156.05 136.19 128.65 109.62 76.24 113.49 125.72 15.45%
EPS 10.28 13.04 12.95 11.66 7.76 -32.28 -68.61 -
DPS 0.00 2.52 4.67 0.00 0.00 0.00 0.00 -
NAPS 1.19 0.99 0.96 0.94 0.90 0.88 0.87 23.15%
Adjusted Per Share Value based on latest NOSH - 94,205
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 136.04 115.59 108.95 93.65 67.78 41.99 30.97 167.49%
EPS 8.96 11.07 10.96 9.96 6.90 -11.94 -16.90 -
DPS 0.00 2.14 3.95 0.00 0.00 0.00 0.00 -
NAPS 1.0374 0.8402 0.813 0.8031 0.8002 0.3256 0.2143 185.34%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.79 0.81 0.88 0.94 1.10 1.06 1.13 -
P/RPS 0.51 0.59 0.68 0.86 1.44 0.93 0.90 -31.45%
P/EPS 7.68 6.21 6.80 8.06 14.18 -3.28 -1.65 -
EY 13.01 16.10 14.71 12.40 7.05 -30.45 -60.72 -
DY 0.00 3.11 5.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.82 0.92 1.00 1.22 1.20 1.30 -36.28%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 30/11/05 29/08/05 19/05/05 24/02/05 29/11/04 17/08/04 -
Price 0.76 0.79 0.81 0.89 1.00 1.12 0.94 -
P/RPS 0.49 0.58 0.63 0.81 1.31 0.99 0.75 -24.64%
P/EPS 7.39 6.06 6.26 7.63 12.89 -3.47 -1.37 -
EY 13.53 16.51 15.98 13.10 7.76 -28.82 -72.99 -
DY 0.00 3.19 5.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.80 0.84 0.95 1.11 1.27 1.08 -29.38%

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