[ANALABS] QoQ Cumulative Quarter Result on 31-Jul-2012 [#1]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
20-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- -82.9%
YoY- -29.37%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
Cumulative Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 147,376 111,982 74,113 33,016 120,465 91,216 63,774 74.88%
PBT 13,626 10,596 6,260 3,137 17,846 15,398 10,555 18.57%
Tax -4,080 -2,655 -1,689 -645 -3,269 -3,953 -2,682 32.30%
NP 9,546 7,941 4,571 2,492 14,577 11,445 7,873 13.72%
-
NP to SH 9,546 7,941 4,571 2,492 14,577 11,445 7,873 13.72%
-
Tax Rate 29.94% 25.06% 26.98% 20.56% 18.32% 25.67% 25.41% -
Total Cost 137,830 104,041 69,542 30,524 105,888 79,771 55,901 82.60%
-
Net Worth 165,195 164,802 162,537 162,187 159,731 154,566 155,208 4.24%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 3,210 3,225 3,227 - 2,957 2,949 2,962 5.51%
Div Payout % 33.63% 40.62% 70.60% - 20.29% 25.77% 37.62% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 165,195 164,802 162,537 162,187 159,731 154,566 155,208 4.24%
NOSH 58,373 58,648 58,677 59,192 59,159 58,994 59,240 -0.97%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 6.48% 7.09% 6.17% 7.55% 12.10% 12.55% 12.35% -
ROE 5.78% 4.82% 2.81% 1.54% 9.13% 7.40% 5.07% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 252.47 190.94 126.31 55.78 203.63 154.62 107.65 76.61%
EPS 16.46 13.54 7.79 4.21 24.64 19.40 13.29 15.34%
DPS 5.50 5.50 5.50 0.00 5.00 5.00 5.00 6.56%
NAPS 2.83 2.81 2.77 2.74 2.70 2.62 2.62 5.27%
Adjusted Per Share Value based on latest NOSH - 59,192
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 122.76 93.28 61.74 27.50 100.35 75.98 53.12 74.88%
EPS 7.95 6.61 3.81 2.08 12.14 9.53 6.56 13.68%
DPS 2.67 2.69 2.69 0.00 2.46 2.46 2.47 5.33%
NAPS 1.3761 1.3728 1.3539 1.351 1.3306 1.2875 1.2929 4.24%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.50 1.51 1.58 1.50 1.55 1.62 1.49 -
P/RPS 0.59 0.79 1.25 2.69 0.76 1.05 1.38 -43.27%
P/EPS 9.17 11.15 20.28 35.63 6.29 8.35 11.21 -12.54%
EY 10.90 8.97 4.93 2.81 15.90 11.98 8.92 14.31%
DY 3.67 3.64 3.48 0.00 3.23 3.09 3.36 6.06%
P/NAPS 0.53 0.54 0.57 0.55 0.57 0.62 0.57 -4.73%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 28/06/13 28/03/13 27/12/12 20/09/12 27/06/12 29/03/12 29/12/11 -
Price 1.68 1.45 1.57 1.49 1.52 1.55 1.51 -
P/RPS 0.67 0.76 1.24 2.67 0.75 1.00 1.40 -38.84%
P/EPS 10.27 10.71 20.15 35.39 6.17 7.99 11.36 -6.50%
EY 9.73 9.34 4.96 2.83 16.21 12.52 8.80 6.93%
DY 3.27 3.79 3.50 0.00 3.29 3.23 3.31 -0.80%
P/NAPS 0.59 0.52 0.57 0.54 0.56 0.59 0.58 1.14%

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