[ANALABS] QoQ Cumulative Quarter Result on 30-Apr-2012 [#4]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
27-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- 27.37%
YoY- -17.49%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 111,982 74,113 33,016 120,465 91,216 63,774 33,140 124.35%
PBT 10,596 6,260 3,137 17,846 15,398 10,555 4,621 73.45%
Tax -2,655 -1,689 -645 -3,269 -3,953 -2,682 -1,093 80.21%
NP 7,941 4,571 2,492 14,577 11,445 7,873 3,528 71.32%
-
NP to SH 7,941 4,571 2,492 14,577 11,445 7,873 3,528 71.32%
-
Tax Rate 25.06% 26.98% 20.56% 18.32% 25.67% 25.41% 23.65% -
Total Cost 104,041 69,542 30,524 105,888 79,771 55,901 29,612 130.23%
-
Net Worth 164,802 162,537 162,187 159,731 154,566 155,208 151,538 5.72%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 3,225 3,227 - 2,957 2,949 2,962 - -
Div Payout % 40.62% 70.60% - 20.29% 25.77% 37.62% - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 164,802 162,537 162,187 159,731 154,566 155,208 151,538 5.72%
NOSH 58,648 58,677 59,192 59,159 58,994 59,240 59,194 -0.61%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 7.09% 6.17% 7.55% 12.10% 12.55% 12.35% 10.65% -
ROE 4.82% 2.81% 1.54% 9.13% 7.40% 5.07% 2.33% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 190.94 126.31 55.78 203.63 154.62 107.65 55.98 125.75%
EPS 13.54 7.79 4.21 24.64 19.40 13.29 5.96 72.38%
DPS 5.50 5.50 0.00 5.00 5.00 5.00 0.00 -
NAPS 2.81 2.77 2.74 2.70 2.62 2.62 2.56 6.37%
Adjusted Per Share Value based on latest NOSH - 58,780
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 93.28 61.74 27.50 100.35 75.98 53.12 27.61 124.32%
EPS 6.61 3.81 2.08 12.14 9.53 6.56 2.94 71.19%
DPS 2.69 2.69 0.00 2.46 2.46 2.47 0.00 -
NAPS 1.3728 1.3539 1.351 1.3306 1.2875 1.2929 1.2623 5.72%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 1.51 1.58 1.50 1.55 1.62 1.49 1.64 -
P/RPS 0.79 1.25 2.69 0.76 1.05 1.38 2.93 -58.09%
P/EPS 11.15 20.28 35.63 6.29 8.35 11.21 27.52 -45.09%
EY 8.97 4.93 2.81 15.90 11.98 8.92 3.63 82.27%
DY 3.64 3.48 0.00 3.23 3.09 3.36 0.00 -
P/NAPS 0.54 0.57 0.55 0.57 0.62 0.57 0.64 -10.66%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 28/03/13 27/12/12 20/09/12 27/06/12 29/03/12 29/12/11 28/09/11 -
Price 1.45 1.57 1.49 1.52 1.55 1.51 1.42 -
P/RPS 0.76 1.24 2.67 0.75 1.00 1.40 2.54 -55.10%
P/EPS 10.71 20.15 35.39 6.17 7.99 11.36 23.83 -41.18%
EY 9.34 4.96 2.83 16.21 12.52 8.80 4.20 69.95%
DY 3.79 3.50 0.00 3.29 3.23 3.31 0.00 -
P/NAPS 0.52 0.57 0.54 0.56 0.59 0.58 0.55 -3.65%

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