[ANALABS] QoQ Cumulative Quarter Result on 31-Jan-2012 [#3]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- 45.37%
YoY- 8.55%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 74,113 33,016 120,465 91,216 63,774 33,140 138,357 -33.91%
PBT 6,260 3,137 17,846 15,398 10,555 4,621 23,246 -58.13%
Tax -1,689 -645 -3,269 -3,953 -2,682 -1,093 -5,579 -54.74%
NP 4,571 2,492 14,577 11,445 7,873 3,528 17,667 -59.22%
-
NP to SH 4,571 2,492 14,577 11,445 7,873 3,528 17,667 -59.22%
-
Tax Rate 26.98% 20.56% 18.32% 25.67% 25.41% 23.65% 24.00% -
Total Cost 69,542 30,524 105,888 79,771 55,901 29,612 120,690 -30.63%
-
Net Worth 162,537 162,187 159,731 154,566 155,208 151,538 148,706 6.07%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div 3,227 - 2,957 2,949 2,962 - 2,962 5.85%
Div Payout % 70.60% - 20.29% 25.77% 37.62% - 16.77% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 162,537 162,187 159,731 154,566 155,208 151,538 148,706 6.07%
NOSH 58,677 59,192 59,159 58,994 59,240 59,194 59,245 -0.63%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 6.17% 7.55% 12.10% 12.55% 12.35% 10.65% 12.77% -
ROE 2.81% 1.54% 9.13% 7.40% 5.07% 2.33% 11.88% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 126.31 55.78 203.63 154.62 107.65 55.98 233.53 -33.49%
EPS 7.79 4.21 24.64 19.40 13.29 5.96 29.82 -58.96%
DPS 5.50 0.00 5.00 5.00 5.00 0.00 5.00 6.52%
NAPS 2.77 2.74 2.70 2.62 2.62 2.56 2.51 6.75%
Adjusted Per Share Value based on latest NOSH - 59,024
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 61.74 27.50 100.35 75.98 53.12 27.61 115.25 -33.91%
EPS 3.81 2.08 12.14 9.53 6.56 2.94 14.72 -59.21%
DPS 2.69 0.00 2.46 2.46 2.47 0.00 2.47 5.82%
NAPS 1.3539 1.351 1.3306 1.2875 1.2929 1.2623 1.2387 6.07%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 1.58 1.50 1.55 1.62 1.49 1.64 1.55 -
P/RPS 1.25 2.69 0.76 1.05 1.38 2.93 0.66 52.78%
P/EPS 20.28 35.63 6.29 8.35 11.21 27.52 5.20 146.74%
EY 4.93 2.81 15.90 11.98 8.92 3.63 19.24 -59.49%
DY 3.48 0.00 3.23 3.09 3.36 0.00 3.23 5.07%
P/NAPS 0.57 0.55 0.57 0.62 0.57 0.64 0.62 -5.42%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 27/12/12 20/09/12 27/06/12 29/03/12 29/12/11 28/09/11 28/06/11 -
Price 1.57 1.49 1.52 1.55 1.51 1.42 1.59 -
P/RPS 1.24 2.67 0.75 1.00 1.40 2.54 0.68 48.98%
P/EPS 20.15 35.39 6.17 7.99 11.36 23.83 5.33 141.70%
EY 4.96 2.83 16.21 12.52 8.80 4.20 18.75 -58.62%
DY 3.50 0.00 3.29 3.23 3.31 0.00 3.14 7.46%
P/NAPS 0.57 0.54 0.56 0.59 0.58 0.55 0.63 -6.42%

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