[ARBB] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[ARBB] ARB BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -22.53%
YoY- -44.77%
Quarter Report
Latest QR
Upcoming QR
ARBB's Result
ARBB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 54,298 52,796 48,696 65,786 69,308 70,596 74,972 -19.33%
PBT 2,424 1,882 980 4,410 4,869 5,414 5,204 -39.88%
Tax -236 -236 -200 -901 -340 -366 -408 -30.55%
NP 2,188 1,646 780 3,509 4,529 5,048 4,796 -40.70%
-
NP to SH 2,188 1,646 780 3,509 4,529 5,048 4,796 -40.70%
-
Tax Rate 9.74% 12.54% 20.41% 20.43% 6.98% 6.76% 7.84% -
Total Cost 52,110 51,150 47,916 62,277 64,778 65,548 70,176 -17.98%
-
Net Worth 94,813 93,192 93,234 83,342 73,940 72,492 68,878 23.72%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 94,813 93,192 93,234 83,342 73,940 72,492 68,878 23.72%
NOSH 60,777 60,514 60,937 54,472 53,580 52,914 51,021 12.36%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.03% 3.12% 1.60% 5.33% 6.54% 7.15% 6.40% -
ROE 2.31% 1.77% 0.84% 4.21% 6.13% 6.96% 6.96% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 89.34 87.24 79.91 120.77 129.35 133.42 146.94 -28.20%
EPS 3.60 2.72 1.28 6.44 8.45 9.54 9.40 -47.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.54 1.53 1.53 1.38 1.37 1.35 10.10%
Adjusted Per Share Value based on latest NOSH - 55,499
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.47 4.34 4.01 5.41 5.70 5.81 6.17 -19.31%
EPS 0.18 0.14 0.06 0.29 0.37 0.42 0.39 -40.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.078 0.0767 0.0767 0.0686 0.0608 0.0596 0.0567 23.66%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.60 0.70 0.63 0.66 0.84 0.89 1.14 -
P/RPS 0.67 0.80 0.79 0.55 0.65 0.67 0.78 -9.62%
P/EPS 16.67 25.74 49.22 10.25 9.94 9.33 12.13 23.58%
EY 6.00 3.89 2.03 9.76 10.06 10.72 8.25 -19.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.41 0.43 0.61 0.65 0.84 -41.04%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 25/08/06 29/05/06 28/02/06 30/11/05 29/08/05 27/05/05 -
Price 0.65 0.69 0.70 0.69 0.80 0.85 0.81 -
P/RPS 0.73 0.79 0.88 0.57 0.62 0.64 0.55 20.75%
P/EPS 18.06 25.37 54.69 10.71 9.46 8.91 8.62 63.66%
EY 5.54 3.94 1.83 9.34 10.57 11.22 11.60 -38.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.46 0.45 0.58 0.62 0.60 -21.14%

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