[ANALABS] QoQ TTM Result on 31-Jan-2003 [#3]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
31-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- -23.41%
YoY- -69.6%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
TTM Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 29,295 28,946 29,328 31,255 31,971 34,198 37,274 -14.79%
PBT 1,983 3,049 3,512 5,602 6,878 9,686 12,215 -70.14%
Tax -1,396 -1,663 -1,795 -2,088 -2,290 -2,509 -2,644 -34.59%
NP 587 1,386 1,717 3,514 4,588 7,177 9,571 -84.36%
-
NP to SH 587 1,386 1,717 3,514 4,588 7,177 9,571 -84.36%
-
Tax Rate 70.40% 54.54% 51.11% 37.27% 33.29% 25.90% 21.65% -
Total Cost 28,708 27,560 27,611 27,741 27,383 27,021 27,703 2.39%
-
Net Worth 81,752 81,000 82,030 84,426 84,890 84,456 94,499 -9.18%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div 598 598 598 1,799 1,799 1,799 1,799 -51.91%
Div Payout % 102.00% 43.20% 34.87% 51.22% 39.23% 25.08% 18.81% -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 81,752 81,000 82,030 84,426 84,890 84,456 94,499 -9.18%
NOSH 60,112 60,000 59,876 59,877 60,636 59,476 44,999 21.22%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 2.00% 4.79% 5.85% 11.24% 14.35% 20.99% 25.68% -
ROE 0.72% 1.71% 2.09% 4.16% 5.40% 8.50% 10.13% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 48.73 48.24 48.98 52.20 52.73 57.50 82.83 -29.72%
EPS 0.98 2.31 2.87 5.87 7.57 12.07 21.27 -87.07%
DPS 1.00 1.00 1.00 3.01 2.97 3.03 4.00 -60.21%
NAPS 1.36 1.35 1.37 1.41 1.40 1.42 2.10 -25.08%
Adjusted Per Share Value based on latest NOSH - 59,877
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 24.40 24.11 24.43 26.04 26.63 28.49 31.05 -14.80%
EPS 0.49 1.15 1.43 2.93 3.82 5.98 7.97 -84.34%
DPS 0.50 0.50 0.50 1.50 1.50 1.50 1.50 -51.82%
NAPS 0.681 0.6747 0.6833 0.7033 0.7071 0.7035 0.7872 -9.18%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 1.27 1.39 1.20 1.24 1.74 2.51 4.72 -
P/RPS 2.61 2.88 2.45 2.38 3.30 4.37 5.70 -40.50%
P/EPS 130.06 60.17 41.85 21.13 23.00 20.80 22.19 224.03%
EY 0.77 1.66 2.39 4.73 4.35 4.81 4.51 -69.12%
DY 0.79 0.72 0.83 2.42 1.71 1.21 0.85 -4.75%
P/NAPS 0.93 1.03 0.88 0.88 1.24 1.77 2.25 -44.42%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 23/12/03 30/09/03 01/07/03 31/03/03 23/12/02 30/09/02 28/06/02 -
Price 1.00 1.21 1.40 1.15 1.54 1.88 2.62 -
P/RPS 2.05 2.51 2.86 2.20 2.92 3.27 3.16 -25.00%
P/EPS 102.41 52.38 48.82 19.60 20.35 15.58 12.32 308.77%
EY 0.98 1.91 2.05 5.10 4.91 6.42 8.12 -75.48%
DY 1.00 0.83 0.71 2.61 1.93 1.61 1.53 -24.62%
P/NAPS 0.74 0.90 1.02 0.82 1.10 1.32 1.25 -29.42%

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