[ARBB] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[ARBB] ARB BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 18.37%
YoY- 377.31%
Quarter Report
Latest QR
Upcoming QR
ARBB's Result
ARBB's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 51,981 35,298 18,743 76,303 56,168 36,452 18,285 100.55%
PBT 3,652 2,707 1,301 7,191 5,890 4,554 2,568 26.43%
Tax -255 -183 -102 -838 -523 -429 -252 0.79%
NP 3,397 2,524 1,199 6,353 5,367 4,125 2,316 29.06%
-
NP to SH 3,397 2,524 1,199 6,353 5,367 4,125 2,316 29.06%
-
Tax Rate 6.98% 6.76% 7.84% 11.65% 8.88% 9.42% 9.81% -
Total Cost 48,584 32,774 17,544 69,950 50,801 32,327 15,969 109.82%
-
Net Worth 73,941 72,492 68,878 74,151 72,621 70,714 79,082 -4.37%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 73,941 72,492 68,878 74,151 72,621 70,714 79,082 -4.37%
NOSH 53,580 52,914 51,021 50,102 49,740 49,107 47,073 9.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.54% 7.15% 6.40% 8.33% 9.56% 11.32% 12.67% -
ROE 4.59% 3.48% 1.74% 8.57% 7.39% 5.83% 2.93% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 97.01 66.71 36.74 152.29 112.92 74.23 38.84 83.98%
EPS 6.34 4.77 2.35 12.68 10.79 8.40 4.92 18.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.37 1.35 1.48 1.46 1.44 1.68 -12.28%
Adjusted Per Share Value based on latest NOSH - 51,088
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 4.16 2.82 1.50 6.11 4.49 2.92 1.46 100.85%
EPS 0.27 0.20 0.10 0.51 0.43 0.33 0.19 26.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0592 0.058 0.0551 0.0593 0.0581 0.0566 0.0633 -4.36%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.84 0.89 1.14 1.44 1.57 1.55 1.75 -
P/RPS 0.87 1.33 3.10 0.95 1.39 2.09 4.51 -66.58%
P/EPS 13.25 18.66 48.51 11.36 14.55 18.45 35.57 -48.19%
EY 7.55 5.36 2.06 8.81 6.87 5.42 2.81 93.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.65 0.84 0.97 1.08 1.08 1.04 -29.90%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 29/08/05 27/05/05 28/02/05 30/11/04 30/08/04 27/05/04 -
Price 0.80 0.85 0.81 1.20 1.35 1.60 1.65 -
P/RPS 0.82 1.27 2.20 0.79 1.20 2.16 4.25 -66.57%
P/EPS 12.62 17.82 34.47 9.46 12.51 19.05 33.54 -47.84%
EY 7.93 5.61 2.90 10.57 7.99 5.25 2.98 91.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.60 0.81 0.92 1.11 0.98 -29.48%

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