[ARBB] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[ARBB] ARB BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -10.27%
YoY- -36.71%
Quarter Report
Latest QR
Upcoming QR
ARBB's Result
ARBB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 52,796 48,696 65,786 69,308 70,596 74,972 76,303 -21.82%
PBT 1,882 980 4,410 4,869 5,414 5,204 7,191 -59.18%
Tax -236 -200 -901 -340 -366 -408 -838 -57.13%
NP 1,646 780 3,509 4,529 5,048 4,796 6,353 -59.45%
-
NP to SH 1,646 780 3,509 4,529 5,048 4,796 6,353 -59.45%
-
Tax Rate 12.54% 20.41% 20.43% 6.98% 6.76% 7.84% 11.65% -
Total Cost 51,150 47,916 62,277 64,778 65,548 70,176 69,950 -18.88%
-
Net Worth 93,192 93,234 83,342 73,940 72,492 68,878 74,151 16.50%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 93,192 93,234 83,342 73,940 72,492 68,878 74,151 16.50%
NOSH 60,514 60,937 54,472 53,580 52,914 51,021 50,102 13.45%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.12% 1.60% 5.33% 6.54% 7.15% 6.40% 8.33% -
ROE 1.77% 0.84% 4.21% 6.13% 6.96% 6.96% 8.57% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 87.24 79.91 120.77 129.35 133.42 146.94 152.29 -31.09%
EPS 2.72 1.28 6.44 8.45 9.54 9.40 12.68 -64.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.53 1.53 1.38 1.37 1.35 1.48 2.69%
Adjusted Per Share Value based on latest NOSH - 54,905
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.22 3.90 5.26 5.55 5.65 6.00 6.11 -21.91%
EPS 0.13 0.06 0.28 0.36 0.40 0.38 0.51 -59.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0746 0.0746 0.0667 0.0592 0.058 0.0551 0.0593 16.58%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.70 0.63 0.66 0.84 0.89 1.14 1.44 -
P/RPS 0.80 0.79 0.55 0.65 0.67 0.78 0.95 -10.85%
P/EPS 25.74 49.22 10.25 9.94 9.33 12.13 11.36 72.77%
EY 3.89 2.03 9.76 10.06 10.72 8.25 8.81 -42.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.43 0.61 0.65 0.84 0.97 -40.15%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 29/05/06 28/02/06 30/11/05 29/08/05 27/05/05 28/02/05 -
Price 0.69 0.70 0.69 0.80 0.85 0.81 1.20 -
P/RPS 0.79 0.88 0.57 0.62 0.64 0.55 0.79 0.00%
P/EPS 25.37 54.69 10.71 9.46 8.91 8.62 9.46 93.37%
EY 3.94 1.83 9.34 10.57 11.22 11.60 10.57 -48.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.45 0.58 0.62 0.60 0.81 -32.49%

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