[APB] QoQ Quarter Result on 30-Sep-2004 [#4]

Stock
[APB] APB RESOURCES BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
QoQ- -41.58%
YoY- 122.4%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 39,377 33,726 19,128 21,180 26,215 0 24,487 37.29%
PBT 4,954 5,215 2,787 1,961 2,068 -15,556 -13,625 -
Tax -1,292 -1,541 -840 -1,135 -654 -46 -295 167.92%
NP 3,662 3,674 1,947 826 1,414 -15,602 -13,920 -
-
NP to SH 3,662 3,674 1,947 826 1,414 -15,602 -13,920 -
-
Tax Rate 26.08% 29.55% 30.14% 57.88% 31.62% - - -
Total Cost 35,715 30,052 17,181 20,354 24,801 15,602 38,407 -4.73%
-
Net Worth 90,606 88,552 90,324 110,133 89,143 1,191 89,007 1.19%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 3,303 - - - - - - -
Div Payout % 90.21% - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 90,606 88,552 90,324 110,133 89,143 1,191 89,007 1.19%
NOSH 94,381 94,205 100,360 125,151 102,463 1,470 66,923 25.78%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.30% 10.89% 10.18% 3.90% 5.39% 0.00% -56.85% -
ROE 4.04% 4.15% 2.16% 0.75% 1.59% -1,309.88% -15.64% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 41.72 35.80 19.06 16.92 25.58 0.00 36.59 9.14%
EPS 3.88 3.90 1.94 0.66 1.38 -1,061.00 -20.80 -
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.94 0.90 0.88 0.87 0.81 1.33 -19.54%
Adjusted Per Share Value based on latest NOSH - 125,151
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 34.89 29.88 16.95 18.77 23.23 0.00 21.70 37.28%
EPS 3.24 3.26 1.73 0.73 1.25 -13.82 -12.33 -
DPS 2.93 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8028 0.7846 0.8003 0.9758 0.7899 0.0106 0.7887 1.18%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.88 0.94 1.10 1.06 1.13 0.25 0.25 -
P/RPS 2.11 2.63 5.77 6.26 4.42 0.00 0.68 112.88%
P/EPS 22.68 24.10 56.70 160.61 81.88 -0.02 -1.20 -
EY 4.41 4.15 1.76 0.62 1.22 -4,244.00 -83.20 -
DY 3.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.00 1.22 1.20 1.30 0.31 0.19 186.48%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 19/05/05 24/02/05 29/11/04 17/08/04 31/05/04 29/04/04 -
Price 0.81 0.89 1.00 1.12 0.94 0.82 0.25 -
P/RPS 1.94 2.49 5.25 6.62 3.67 0.00 0.68 101.28%
P/EPS 20.88 22.82 51.55 169.70 68.12 -0.08 -1.20 -
EY 4.79 4.38 1.94 0.59 1.47 -1,293.90 -83.20 -
DY 4.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.95 1.11 1.27 1.08 1.01 0.19 169.61%

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