[ARBB] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[ARBB] ARB BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -9.26%
YoY- -12.87%
Quarter Report
Latest QR
Upcoming QR
ARBB's Result
ARBB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 59,217 65,786 72,116 75,149 76,761 76,303 76,784 -15.91%
PBT 3,353 4,409 4,952 5,343 5,924 7,191 7,700 -42.57%
Tax -850 -902 -570 -592 -688 -838 -1,002 -10.39%
NP 2,503 3,507 4,382 4,751 5,236 6,353 6,698 -48.14%
-
NP to SH 2,503 3,507 4,382 4,751 5,236 6,353 6,698 -48.14%
-
Tax Rate 25.35% 20.46% 11.51% 11.08% 11.61% 11.65% 13.01% -
Total Cost 56,714 62,279 67,734 70,398 71,525 69,950 70,086 -13.17%
-
Net Worth 93,234 84,914 75,769 74,953 68,878 75,610 74,622 16.01%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 93,234 84,914 75,769 74,953 68,878 75,610 74,622 16.01%
NOSH 60,937 55,499 54,905 54,710 51,021 51,088 51,111 12.44%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.23% 5.33% 6.08% 6.32% 6.82% 8.33% 8.72% -
ROE 2.68% 4.13% 5.78% 6.34% 7.60% 8.40% 8.98% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 97.18 118.53 131.35 137.36 150.45 149.36 150.23 -25.22%
EPS 4.11 6.32 7.98 8.68 10.26 12.44 13.10 -53.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.53 1.38 1.37 1.35 1.48 1.46 3.17%
Adjusted Per Share Value based on latest NOSH - 54,710
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 4.87 5.41 5.93 6.18 6.31 6.28 6.32 -15.96%
EPS 0.21 0.29 0.36 0.39 0.43 0.52 0.55 -47.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0767 0.0699 0.0623 0.0617 0.0567 0.0622 0.0614 16.00%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.63 0.66 0.84 0.89 1.14 1.44 1.57 -
P/RPS 0.65 0.56 0.64 0.65 0.76 0.96 1.05 -27.38%
P/EPS 15.34 10.44 10.53 10.25 11.11 11.58 11.98 17.93%
EY 6.52 9.57 9.50 9.76 9.00 8.64 8.35 -15.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.61 0.65 0.84 0.97 1.08 -47.60%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 28/02/06 30/11/05 29/08/05 27/05/05 28/02/05 30/11/04 -
Price 0.70 0.69 0.80 0.85 0.81 1.20 1.35 -
P/RPS 0.72 0.58 0.61 0.62 0.54 0.80 0.90 -13.83%
P/EPS 17.04 10.92 10.02 9.79 7.89 9.65 10.30 39.92%
EY 5.87 9.16 9.98 10.22 12.67 10.36 9.71 -28.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.58 0.62 0.60 0.81 0.92 -37.03%

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