[ANALABS] QoQ Annualized Quarter Result on 31-Oct-2003 [#2]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
23-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- -20.86%
YoY- -43.75%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 30,488 30,250 30,034 31,782 31,660 29,328 30,412 0.16%
PBT 6,804 3,396 3,372 4,046 5,152 3,512 6,361 4.59%
Tax -1,972 -97 -932 -1,140 -1,480 -1,795 -1,616 14.20%
NP 4,832 3,299 2,440 2,906 3,672 1,717 4,745 1.21%
-
NP to SH 4,832 3,299 2,440 2,906 3,672 1,717 4,745 1.21%
-
Tax Rate 28.98% 2.86% 27.64% 28.18% 28.73% 51.11% 25.40% -
Total Cost 25,656 26,951 27,594 28,876 27,988 27,611 25,666 -0.02%
-
Net Worth 84,139 82,774 81,600 81,656 81,000 79,724 84,623 -0.38%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 2,403 599 - - - 599 - -
Div Payout % 49.75% 18.18% - - - 34.91% - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 84,139 82,774 81,600 81,656 81,000 79,724 84,623 -0.38%
NOSH 60,099 59,981 60,000 60,041 60,000 59,943 60,016 0.09%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 15.85% 10.91% 8.12% 9.14% 11.60% 5.85% 15.60% -
ROE 5.74% 3.99% 2.99% 3.56% 4.53% 2.15% 5.61% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 50.73 50.43 50.06 52.93 52.77 48.93 50.67 0.07%
EPS 8.04 5.49 4.07 4.84 6.12 2.86 7.91 1.09%
DPS 4.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.40 1.38 1.36 1.36 1.35 1.33 1.41 -0.47%
Adjusted Per Share Value based on latest NOSH - 60,112
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 25.40 25.20 25.02 26.47 26.37 24.43 25.33 0.18%
EPS 4.03 2.75 2.03 2.42 3.06 1.43 3.95 1.34%
DPS 2.00 0.50 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.7009 0.6895 0.6797 0.6802 0.6747 0.6641 0.7049 -0.37%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 0.95 1.05 1.03 1.27 1.39 1.20 1.24 -
P/RPS 1.87 2.08 2.06 2.40 2.63 2.45 2.45 -16.49%
P/EPS 11.82 19.09 25.33 26.24 22.71 41.89 15.68 -17.18%
EY 8.46 5.24 3.95 3.81 4.40 2.39 6.38 20.71%
DY 4.21 0.95 0.00 0.00 0.00 0.83 0.00 -
P/NAPS 0.68 0.76 0.76 0.93 1.03 0.90 0.88 -15.80%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 28/09/04 02/07/04 31/03/04 23/12/03 30/09/03 01/07/03 31/03/03 -
Price 0.82 0.88 1.10 1.00 1.21 1.40 1.15 -
P/RPS 1.62 1.74 2.20 1.89 2.29 2.86 2.27 -20.15%
P/EPS 10.20 16.00 27.05 20.66 19.77 48.88 14.54 -21.06%
EY 9.80 6.25 3.70 4.84 5.06 2.05 6.88 26.62%
DY 4.88 1.14 0.00 0.00 0.00 0.71 0.00 -
P/NAPS 0.59 0.64 0.81 0.74 0.90 1.05 0.82 -19.72%

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