[ARBB] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[ARBB] ARB BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -13.26%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ARBB's Result
ARBB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 70,596 74,972 76,303 74,890 72,904 73,140 73,972 -3.06%
PBT 5,414 5,204 7,191 7,853 9,108 10,272 9,753 -32.48%
Tax -366 -408 -838 -697 -858 -1,008 -8,422 -87.66%
NP 5,048 4,796 6,353 7,156 8,250 9,264 1,331 143.39%
-
NP to SH 5,048 4,796 6,353 7,156 8,250 9,264 1,331 143.39%
-
Tax Rate 6.76% 7.84% 11.65% 8.88% 9.42% 9.81% 86.35% -
Total Cost 65,548 70,176 69,950 67,734 64,654 63,876 72,641 -6.62%
-
Net Worth 72,492 68,878 74,151 72,621 70,714 79,082 12,493 223.25%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 72,492 68,878 74,151 72,621 70,714 79,082 12,493 223.25%
NOSH 52,914 51,021 50,102 49,740 49,107 47,073 7,098 282.08%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.15% 6.40% 8.33% 9.56% 11.32% 12.67% 1.80% -
ROE 6.96% 6.96% 8.57% 9.85% 11.67% 11.71% 10.65% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 133.42 146.94 152.29 150.56 148.46 155.38 1,042.05 -74.62%
EPS 9.54 9.40 12.68 14.39 16.80 19.68 18.75 -36.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.35 1.48 1.46 1.44 1.68 1.76 -15.39%
Adjusted Per Share Value based on latest NOSH - 51,111
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.81 6.17 6.28 6.16 6.00 6.02 6.09 -3.09%
EPS 0.42 0.39 0.52 0.59 0.68 0.76 0.11 144.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0596 0.0567 0.061 0.0597 0.0582 0.0651 0.0103 222.65%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - -
Price 0.89 1.14 1.44 1.57 1.55 1.75 0.00 -
P/RPS 0.67 0.78 0.95 1.04 1.04 1.13 0.00 -
P/EPS 9.33 12.13 11.36 10.91 9.23 8.89 0.00 -
EY 10.72 8.25 8.81 9.16 10.84 11.25 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.84 0.97 1.08 1.08 1.04 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 27/05/05 28/02/05 30/11/04 30/08/04 27/05/04 27/02/04 -
Price 0.85 0.81 1.20 1.35 1.60 1.65 2.14 -
P/RPS 0.64 0.55 0.79 0.90 1.08 1.06 0.00 -
P/EPS 8.91 8.62 9.46 9.38 9.52 8.38 0.00 -
EY 11.22 11.60 10.57 10.66 10.50 11.93 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.60 0.81 0.92 1.11 0.98 1.53 -45.26%

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