[ARBB] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[ARBB] ARB BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 22.83%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ARBB's Result
ARBB's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 75,149 76,761 76,303 76,784 57,068 18,285 0 -
PBT 5,343 5,924 7,191 7,700 6,361 2,568 0 -
Tax -592 -688 -838 -1,002 -908 -252 0 -
NP 4,751 5,236 6,353 6,698 5,453 2,316 0 -
-
NP to SH 4,751 5,236 6,353 6,698 5,453 2,316 0 -
-
Tax Rate 11.08% 11.61% 11.65% 13.01% 14.27% 9.81% - -
Total Cost 70,398 71,525 69,950 70,086 51,615 15,969 0 -
-
Net Worth 74,953 68,878 75,610 74,622 73,586 79,082 9,938 285.05%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 74,953 68,878 75,610 74,622 73,586 79,082 9,938 285.05%
NOSH 54,710 51,021 51,088 51,111 51,101 47,073 7,098 290.68%
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 6.32% 6.82% 8.33% 8.72% 9.56% 12.67% 0.00% -
ROE 6.34% 7.60% 8.40% 8.98% 7.41% 2.93% 0.00% -
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 137.36 150.45 149.36 150.23 111.68 38.84 0.00 -
EPS 8.68 10.26 12.44 13.10 10.67 4.92 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.35 1.48 1.46 1.44 1.68 1.40 -1.43%
Adjusted Per Share Value based on latest NOSH - 51,111
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 6.18 6.31 6.28 6.32 4.69 1.50 0.00 -
EPS 0.39 0.43 0.52 0.55 0.45 0.19 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0617 0.0567 0.0622 0.0614 0.0605 0.0651 0.0082 284.45%
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 - -
Price 0.89 1.14 1.44 1.57 1.55 1.75 0.00 -
P/RPS 0.65 0.76 0.96 1.05 1.39 4.51 0.00 -
P/EPS 10.25 11.11 11.58 11.98 14.53 35.57 0.00 -
EY 9.76 9.00 8.64 8.35 6.88 2.81 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.84 0.97 1.08 1.08 1.04 0.00 -
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 27/05/05 28/02/05 30/11/04 30/08/04 - - -
Price 0.85 0.81 1.20 1.35 1.60 0.00 0.00 -
P/RPS 0.62 0.54 0.80 0.90 1.43 0.00 0.00 -
P/EPS 9.79 7.89 9.65 10.30 14.99 0.00 0.00 -
EY 10.22 12.67 10.36 9.71 6.67 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.60 0.81 0.92 1.11 0.00 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