[ANALABS] QoQ Annualized Quarter Result on 31-Oct-2004 [#2]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
17-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- 10.47%
YoY- 83.69%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 34,216 32,006 31,024 31,582 30,488 30,250 30,034 9.08%
PBT 8,696 5,347 6,021 7,120 6,804 3,396 3,372 88.16%
Tax -1,288 -1,034 -1,104 -1,782 -1,972 -97 -932 24.09%
NP 7,408 4,313 4,917 5,338 4,832 3,299 2,440 109.81%
-
NP to SH 7,276 4,313 4,917 5,338 4,832 3,299 2,440 107.31%
-
Tax Rate 14.81% 19.34% 18.34% 25.03% 28.98% 2.86% 27.64% -
Total Cost 26,808 27,693 26,106 26,244 25,656 26,951 27,594 -1.90%
-
Net Worth 88,248 86,400 85,893 84,758 84,139 82,774 81,600 5.36%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - 599 8 12 2,403 599 - -
Div Payout % - 13.91% 0.16% 0.23% 49.75% 18.18% - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 88,248 86,400 85,893 84,758 84,139 82,774 81,600 5.36%
NOSH 60,033 59,999 60,065 60,112 60,099 59,981 60,000 0.03%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 21.65% 13.48% 15.85% 16.90% 15.85% 10.91% 8.12% -
ROE 8.24% 4.99% 5.72% 6.30% 5.74% 3.99% 2.99% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 57.00 53.34 51.65 52.54 50.73 50.43 50.06 9.04%
EPS 12.12 7.19 8.19 8.88 8.04 5.49 4.07 107.12%
DPS 0.00 1.00 0.01 0.02 4.00 1.00 0.00 -
NAPS 1.47 1.44 1.43 1.41 1.40 1.38 1.36 5.32%
Adjusted Per Share Value based on latest NOSH - 60,123
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 28.50 26.66 25.84 26.31 25.40 25.20 25.02 9.07%
EPS 6.06 3.59 4.10 4.45 4.03 2.75 2.03 107.46%
DPS 0.00 0.50 0.01 0.01 2.00 0.50 0.00 -
NAPS 0.7351 0.7197 0.7155 0.706 0.7009 0.6895 0.6797 5.36%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.80 0.82 0.83 0.83 0.95 1.05 1.03 -
P/RPS 1.40 1.54 1.61 1.58 1.87 2.08 2.06 -22.71%
P/EPS 6.60 11.41 10.14 9.35 11.82 19.09 25.33 -59.23%
EY 15.15 8.77 9.86 10.70 8.46 5.24 3.95 145.22%
DY 0.00 1.22 0.02 0.02 4.21 0.95 0.00 -
P/NAPS 0.54 0.57 0.58 0.59 0.68 0.76 0.76 -20.39%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 23/09/05 30/06/05 24/03/05 17/12/04 28/09/04 02/07/04 31/03/04 -
Price 0.72 0.74 0.86 0.83 0.82 0.88 1.10 -
P/RPS 1.26 1.39 1.67 1.58 1.62 1.74 2.20 -31.05%
P/EPS 5.94 10.29 10.50 9.35 10.20 16.00 27.05 -63.63%
EY 16.83 9.71 9.52 10.70 9.80 6.25 3.70 174.78%
DY 0.00 1.35 0.02 0.02 4.88 1.14 0.00 -
P/NAPS 0.49 0.51 0.60 0.59 0.59 0.64 0.81 -28.49%

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