[ANALABS] QoQ Cumulative Quarter Result on 31-Jul-2013 [#1]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
25-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- -57.06%
YoY- 64.49%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 140,324 110,388 72,509 37,314 147,376 111,982 74,113 53.22%
PBT 11,865 12,106 8,355 5,128 13,626 10,596 6,260 53.33%
Tax -2,770 -2,286 -1,194 -412 -4,080 -2,655 -1,689 39.19%
NP 9,095 9,820 7,161 4,716 9,546 7,941 4,571 58.39%
-
NP to SH 9,695 9,068 6,336 4,099 9,546 7,941 4,571 65.30%
-
Tax Rate 23.35% 18.88% 14.29% 8.03% 29.94% 25.06% 26.98% -
Total Cost 131,229 100,568 65,348 32,598 137,830 104,041 69,542 52.88%
-
Net Worth 209,078 176,178 173,951 167,529 165,195 164,802 162,537 18.33%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 2,372 2,377 3,168 - 3,210 3,225 3,227 -18.59%
Div Payout % 24.47% 26.22% 50.00% - 33.63% 40.62% 70.60% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 209,078 176,178 173,951 167,529 165,195 164,802 162,537 18.33%
NOSH 57,439 57,574 57,600 57,570 58,373 58,648 58,677 -1.41%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 6.48% 8.90% 9.88% 12.64% 6.48% 7.09% 6.17% -
ROE 4.64% 5.15% 3.64% 2.45% 5.78% 4.82% 2.81% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 244.30 191.73 125.88 64.81 252.47 190.94 126.31 55.42%
EPS 16.88 15.75 11.00 7.12 16.46 13.54 7.79 67.68%
DPS 4.13 4.13 5.50 0.00 5.50 5.50 5.50 -17.42%
NAPS 3.64 3.06 3.02 2.91 2.83 2.81 2.77 20.03%
Adjusted Per Share Value based on latest NOSH - 57,570
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 116.89 91.95 60.40 31.08 122.76 93.28 61.74 53.21%
EPS 8.08 7.55 5.28 3.41 7.95 6.61 3.81 65.29%
DPS 1.98 1.98 2.64 0.00 2.67 2.69 2.69 -18.52%
NAPS 1.7416 1.4676 1.449 1.3955 1.3761 1.3728 1.3539 18.33%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.79 1.70 1.69 1.68 1.50 1.51 1.58 -
P/RPS 0.73 0.89 1.34 2.59 0.59 0.79 1.25 -30.20%
P/EPS 10.61 10.79 15.36 23.60 9.17 11.15 20.28 -35.14%
EY 9.43 9.26 6.51 4.24 10.90 8.97 4.93 54.27%
DY 2.31 2.43 3.25 0.00 3.67 3.64 3.48 -23.96%
P/NAPS 0.49 0.56 0.56 0.58 0.53 0.54 0.57 -9.61%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 26/06/14 27/03/14 24/12/13 25/09/13 28/06/13 28/03/13 27/12/12 -
Price 1.80 1.71 1.82 1.70 1.68 1.45 1.57 -
P/RPS 0.74 0.89 1.45 2.62 0.67 0.76 1.24 -29.18%
P/EPS 10.66 10.86 16.55 23.88 10.27 10.71 20.15 -34.66%
EY 9.38 9.21 6.04 4.19 9.73 9.34 4.96 53.10%
DY 2.29 2.42 3.02 0.00 3.27 3.79 3.50 -24.69%
P/NAPS 0.49 0.56 0.60 0.58 0.59 0.52 0.57 -9.61%

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