[APB] QoQ TTM Result on 31-Dec-2004 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- 58.16%
YoY- 82.97%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 130,468 113,411 100,249 66,523 71,882 50,932 28,356 176.37%
PBT 17,415 14,917 12,031 -8,740 -25,152 -30,801 -91,579 -
Tax -4,923 -4,808 -4,170 -2,675 -2,130 -995 -502 357.52%
NP 12,492 10,109 7,861 -11,415 -27,282 -31,796 -92,081 -
-
NP to SH 11,976 10,109 7,861 -11,415 -27,282 -31,796 -92,081 -
-
Tax Rate 28.27% 32.23% 34.66% - - - - -
Total Cost 117,976 103,302 92,388 77,938 99,164 82,728 120,437 -1.36%
-
Net Worth 95,402 90,606 88,552 90,324 110,133 89,143 1,191 1753.27%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 5,230 3,303 - - - - - -
Div Payout % 43.68% 32.68% - - - - - -
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 95,402 90,606 88,552 90,324 110,133 89,143 1,191 1753.27%
NOSH 96,366 94,381 94,205 100,360 125,151 102,463 1,470 1521.68%
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 9.57% 8.91% 7.84% -17.16% -37.95% -62.43% -324.73% -
ROE 12.55% 11.16% 8.88% -12.64% -24.77% -35.67% -7,730.73% -
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 135.39 120.16 106.42 66.28 57.44 49.71 1,928.33 -82.95%
EPS 12.43 10.71 8.34 -11.37 -21.80 -31.03 -6,261.89 -
DPS 5.43 3.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.96 0.94 0.90 0.88 0.87 0.81 14.30%
Adjusted Per Share Value based on latest NOSH - 100,360
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 115.59 100.47 88.81 58.94 63.68 45.12 25.12 176.39%
EPS 10.61 8.96 6.96 -10.11 -24.17 -28.17 -81.58 -
DPS 4.63 2.93 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8452 0.8027 0.7845 0.8002 0.9757 0.7898 0.0106 1747.61%
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 0.81 0.88 0.94 1.10 1.06 1.13 0.25 -
P/RPS 0.60 0.73 0.88 1.66 1.85 2.27 0.01 1428.80%
P/EPS 6.52 8.22 11.26 -9.67 -4.86 -3.64 0.00 -
EY 15.34 12.17 8.88 -10.34 -20.57 -27.46 -25,047.55 -
DY 6.70 3.98 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.92 1.00 1.22 1.20 1.30 0.31 91.15%
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 19/05/05 24/02/05 29/11/04 17/08/04 31/05/04 -
Price 0.79 0.81 0.89 1.00 1.12 0.94 0.82 -
P/RPS 0.58 0.67 0.84 1.51 1.95 1.89 0.04 493.66%
P/EPS 6.36 7.56 10.67 -8.79 -5.14 -3.03 -0.01 -
EY 15.73 13.22 9.38 -11.37 -19.46 -33.01 -7,636.45 -
DY 6.87 4.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.84 0.95 1.11 1.27 1.08 1.01 -14.38%

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