[ANALABS] QoQ Cumulative Quarter Result on 31-Jul-2009 [#1]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -79.62%
YoY- -37.17%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
Cumulative Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 112,956 76,216 37,796 10,274 54,651 41,217 28,983 148.27%
PBT 20,929 15,481 7,800 2,720 11,620 9,590 7,213 103.83%
Tax -5,540 -4,116 -2,074 -810 -2,247 -1,593 -1,452 144.77%
NP 15,389 11,365 5,726 1,910 9,373 7,997 5,761 92.86%
-
NP to SH 15,389 11,365 5,726 1,910 9,373 7,997 5,761 92.86%
-
Tax Rate 26.47% 26.59% 26.59% 29.78% 19.34% 16.61% 20.13% -
Total Cost 97,567 64,851 32,070 8,364 45,278 33,220 23,222 161.06%
-
Net Worth 129,872 126,343 121,047 116,854 115,524 111,433 109,136 12.33%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 2,965 - 2,966 - 2,679 - 2,683 6.90%
Div Payout % 19.27% - 51.81% - 28.59% - 46.58% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 129,872 126,343 121,047 116,854 115,524 111,433 109,136 12.33%
NOSH 59,302 59,316 59,336 59,316 59,548 59,590 59,637 -0.37%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 13.62% 14.91% 15.15% 18.59% 17.15% 19.40% 19.88% -
ROE 11.85% 9.00% 4.73% 1.63% 8.11% 7.18% 5.28% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 190.47 128.49 63.70 17.32 91.77 69.17 48.60 149.19%
EPS 25.95 19.16 9.65 3.22 15.74 13.42 9.66 93.59%
DPS 5.00 0.00 5.00 0.00 4.50 0.00 4.50 7.29%
NAPS 2.19 2.13 2.04 1.97 1.94 1.87 1.83 12.75%
Adjusted Per Share Value based on latest NOSH - 59,316
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 94.09 63.49 31.48 8.56 45.52 34.33 24.14 148.28%
EPS 12.82 9.47 4.77 1.59 7.81 6.66 4.80 92.84%
DPS 2.47 0.00 2.47 0.00 2.23 0.00 2.24 6.75%
NAPS 1.0818 1.0524 1.0083 0.9734 0.9623 0.9282 0.9091 12.32%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 1.72 1.21 1.14 1.04 0.87 0.81 0.74 -
P/RPS 0.90 0.94 1.79 6.00 0.95 1.17 1.52 -29.55%
P/EPS 6.63 6.32 11.81 32.30 5.53 6.04 7.66 -9.20%
EY 15.09 15.83 8.46 3.10 18.09 16.57 13.05 10.19%
DY 2.91 0.00 4.39 0.00 5.17 0.00 6.08 -38.89%
P/NAPS 0.79 0.57 0.56 0.53 0.45 0.43 0.40 57.61%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 29/06/10 29/03/10 08/12/09 28/09/09 30/06/09 30/03/09 24/12/08 -
Price 1.75 1.26 1.13 1.09 0.90 0.79 0.79 -
P/RPS 0.92 0.98 1.77 6.29 0.98 1.14 1.63 -31.77%
P/EPS 6.74 6.58 11.71 33.85 5.72 5.89 8.18 -12.14%
EY 14.83 15.21 8.54 2.95 17.49 16.99 12.23 13.75%
DY 2.86 0.00 4.42 0.00 5.00 0.00 5.70 -36.93%
P/NAPS 0.80 0.59 0.55 0.55 0.46 0.42 0.43 51.44%

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