[ANALABS] QoQ Cumulative Quarter Result on 31-Jan-2010 [#3]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
29-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 98.48%
YoY- 42.12%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 69,122 35,562 112,956 76,216 37,796 10,274 54,651 16.90%
PBT 9,355 4,624 20,929 15,481 7,800 2,720 11,620 -13.42%
Tax -2,301 -1,506 -5,540 -4,116 -2,074 -810 -2,247 1.59%
NP 7,054 3,118 15,389 11,365 5,726 1,910 9,373 -17.21%
-
NP to SH 7,054 3,118 15,389 11,365 5,726 1,910 9,373 -17.21%
-
Tax Rate 24.60% 32.57% 26.47% 26.59% 26.59% 29.78% 19.34% -
Total Cost 62,068 32,444 97,567 64,851 32,070 8,364 45,278 23.33%
-
Net Worth 139,776 133,967 129,872 126,343 121,047 116,854 115,524 13.50%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 2,961 - 2,965 - 2,966 - 2,679 6.88%
Div Payout % 41.98% - 19.27% - 51.81% - 28.59% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 139,776 133,967 129,872 126,343 121,047 116,854 115,524 13.50%
NOSH 59,227 59,277 59,302 59,316 59,336 59,316 59,548 -0.35%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 10.21% 8.77% 13.62% 14.91% 15.15% 18.59% 17.15% -
ROE 5.05% 2.33% 11.85% 9.00% 4.73% 1.63% 8.11% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 116.71 59.99 190.47 128.49 63.70 17.32 91.77 17.33%
EPS 11.91 5.26 25.95 19.16 9.65 3.22 15.74 -16.92%
DPS 5.00 0.00 5.00 0.00 5.00 0.00 4.50 7.25%
NAPS 2.36 2.26 2.19 2.13 2.04 1.97 1.94 13.91%
Adjusted Per Share Value based on latest NOSH - 59,295
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 57.58 29.62 94.09 63.49 31.48 8.56 45.52 16.91%
EPS 5.88 2.60 12.82 9.47 4.77 1.59 7.81 -17.19%
DPS 2.47 0.00 2.47 0.00 2.47 0.00 2.23 7.03%
NAPS 1.1643 1.1159 1.0818 1.0524 1.0083 0.9734 0.9623 13.50%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.54 1.62 1.72 1.21 1.14 1.04 0.87 -
P/RPS 1.32 2.70 0.90 0.94 1.79 6.00 0.95 24.44%
P/EPS 12.93 30.80 6.63 6.32 11.81 32.30 5.53 75.89%
EY 7.73 3.25 15.09 15.83 8.46 3.10 18.09 -43.18%
DY 3.25 0.00 2.91 0.00 4.39 0.00 5.17 -26.55%
P/NAPS 0.65 0.72 0.79 0.57 0.56 0.53 0.45 27.69%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 28/12/10 28/09/10 29/06/10 29/03/10 08/12/09 28/09/09 30/06/09 -
Price 1.57 1.68 1.75 1.26 1.13 1.09 0.90 -
P/RPS 1.35 2.80 0.92 0.98 1.77 6.29 0.98 23.73%
P/EPS 13.18 31.94 6.74 6.58 11.71 33.85 5.72 74.18%
EY 7.59 3.13 14.83 15.21 8.54 2.95 17.49 -42.59%
DY 3.18 0.00 2.86 0.00 4.42 0.00 5.00 -25.98%
P/NAPS 0.67 0.74 0.80 0.59 0.55 0.55 0.46 28.40%

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