[APB] QoQ TTM Result on 30-Jun-2004 [#3]

Stock
[APB] APB RESOURCES BHD
Announcement Date
17-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- 65.47%
YoY- -93.8%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 100,249 66,523 71,882 50,932 28,356 32,248 19,950 193.08%
PBT 12,031 -8,740 -25,152 -30,801 -91,579 -66,555 -71,301 -
Tax -4,170 -2,675 -2,130 -995 -502 -462 -167 752.63%
NP 7,861 -11,415 -27,282 -31,796 -92,081 -67,017 -71,468 -
-
NP to SH 7,861 -11,415 -27,282 -31,796 -92,081 -67,017 -71,468 -
-
Tax Rate 34.66% - - - - - - -
Total Cost 92,388 77,938 99,164 82,728 120,437 99,265 91,418 0.70%
-
Net Worth 88,552 90,324 110,133 89,143 1,191 89,007 -564,584 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 88,552 90,324 110,133 89,143 1,191 89,007 -564,584 -
NOSH 94,205 100,360 125,151 102,463 1,470 66,923 36,880 86.75%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 7.84% -17.16% -37.95% -62.43% -324.73% -207.82% -358.24% -
ROE 8.88% -12.64% -24.77% -35.67% -7,730.73% -75.29% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 106.42 66.28 57.44 49.71 1,928.33 48.19 54.09 56.94%
EPS 8.34 -11.37 -21.80 -31.03 -6,261.89 -100.14 -193.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.90 0.88 0.87 0.81 1.33 -15.3087 -
Adjusted Per Share Value based on latest NOSH - 102,463
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 88.83 58.94 63.69 45.13 25.12 28.57 17.68 193.06%
EPS 6.97 -10.11 -24.17 -28.17 -81.59 -59.38 -63.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7846 0.8003 0.9758 0.7899 0.0106 0.7887 -5.0025 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.94 1.10 1.06 1.13 0.25 0.25 0.25 -
P/RPS 0.88 1.66 1.85 2.27 0.01 0.52 0.46 54.04%
P/EPS 11.26 -9.67 -4.86 -3.64 0.00 -0.25 -0.13 -
EY 8.88 -10.34 -20.57 -27.46 -25,047.55 -400.56 -775.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.22 1.20 1.30 0.31 0.19 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 19/05/05 24/02/05 29/11/04 17/08/04 31/05/04 29/04/04 28/11/03 -
Price 0.89 1.00 1.12 0.94 0.82 0.25 0.25 -
P/RPS 0.84 1.51 1.95 1.89 0.04 0.52 0.46 49.34%
P/EPS 10.67 -8.79 -5.14 -3.03 -0.01 -0.25 -0.13 -
EY 9.38 -11.37 -19.46 -33.01 -7,636.45 -400.56 -775.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.11 1.27 1.08 1.01 0.19 0.00 -

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