[ARBB] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[ARBB] ARB BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -7.77%
YoY- -34.58%
Quarter Report
Latest QR
Upcoming QR
ARBB's Result
ARBB's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 56,886 59,217 65,786 72,116 75,149 76,761 76,303 -17.82%
PBT 2,644 3,353 4,409 4,952 5,343 5,924 7,191 -48.77%
Tax -837 -850 -902 -570 -592 -688 -838 -0.07%
NP 1,807 2,503 3,507 4,382 4,751 5,236 6,353 -56.84%
-
NP to SH 1,807 2,503 3,507 4,382 4,751 5,236 6,353 -56.84%
-
Tax Rate 31.66% 25.35% 20.46% 11.51% 11.08% 11.61% 11.65% -
Total Cost 55,079 56,714 62,279 67,734 70,398 71,525 69,950 -14.76%
-
Net Worth 93,895 93,234 84,914 75,769 74,953 68,878 75,610 15.57%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 93,895 93,234 84,914 75,769 74,953 68,878 75,610 15.57%
NOSH 60,970 60,937 55,499 54,905 54,710 51,021 51,088 12.54%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.18% 4.23% 5.33% 6.08% 6.32% 6.82% 8.33% -
ROE 1.92% 2.68% 4.13% 5.78% 6.34% 7.60% 8.40% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 93.30 97.18 118.53 131.35 137.36 150.45 149.36 -26.98%
EPS 2.96 4.11 6.32 7.98 8.68 10.26 12.44 -61.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.53 1.53 1.38 1.37 1.35 1.48 2.69%
Adjusted Per Share Value based on latest NOSH - 54,905
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.68 4.87 5.41 5.93 6.18 6.31 6.28 -17.84%
EPS 0.15 0.21 0.29 0.36 0.39 0.43 0.52 -56.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0772 0.0767 0.0699 0.0623 0.0617 0.0567 0.0622 15.53%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.70 0.63 0.66 0.84 0.89 1.14 1.44 -
P/RPS 0.75 0.65 0.56 0.64 0.65 0.76 0.96 -15.21%
P/EPS 23.62 15.34 10.44 10.53 10.25 11.11 11.58 61.04%
EY 4.23 6.52 9.57 9.50 9.76 9.00 8.64 -37.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.43 0.61 0.65 0.84 0.97 -40.15%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 29/05/06 28/02/06 30/11/05 29/08/05 27/05/05 28/02/05 -
Price 0.69 0.70 0.69 0.80 0.85 0.81 1.20 -
P/RPS 0.74 0.72 0.58 0.61 0.62 0.54 0.80 -5.07%
P/EPS 23.28 17.04 10.92 10.02 9.79 7.89 9.65 80.16%
EY 4.30 5.87 9.16 9.98 10.22 12.67 10.36 -44.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.45 0.58 0.62 0.60 0.81 -32.49%

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