[ARBB] QoQ TTM Result on 31-Mar-2004 [#1]

Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 76,303 76,784 57,068 18,285 0 0 0 -
PBT 7,191 7,700 6,361 2,568 0 0 0 -
Tax -838 -1,002 -908 -252 0 0 0 -
NP 6,353 6,698 5,453 2,316 0 0 0 -
-
NP to SH 6,353 6,698 5,453 2,316 0 0 0 -
-
Tax Rate 11.65% 13.01% 14.27% 9.81% - - - -
Total Cost 69,950 70,086 51,615 15,969 0 0 0 -
-
Net Worth 75,610 74,622 73,586 79,082 9,938 0 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 75,610 74,622 73,586 79,082 9,938 0 0 -
NOSH 51,088 51,111 51,101 47,073 7,098 0 0 -
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.33% 8.72% 9.56% 12.67% 0.00% 0.00% 0.00% -
ROE 8.40% 8.98% 7.41% 2.93% 0.00% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 149.36 150.23 111.68 38.84 0.00 0.00 0.00 -
EPS 12.44 13.10 10.67 4.92 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.46 1.44 1.68 1.40 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 47,073
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 6.28 6.32 4.69 1.50 0.00 0.00 0.00 -
EPS 0.52 0.55 0.45 0.19 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0622 0.0614 0.0605 0.0651 0.0082 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 - - - -
Price 1.44 1.57 1.55 1.75 0.00 0.00 0.00 -
P/RPS 0.96 1.05 1.39 4.51 0.00 0.00 0.00 -
P/EPS 11.58 11.98 14.53 35.57 0.00 0.00 0.00 -
EY 8.64 8.35 6.88 2.81 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.08 1.08 1.04 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 30/08/04 - - - - -
Price 1.20 1.35 1.60 0.00 0.00 0.00 0.00 -
P/RPS 0.80 0.90 1.43 0.00 0.00 0.00 0.00 -
P/EPS 9.65 10.30 14.99 0.00 0.00 0.00 0.00 -
EY 10.36 9.71 6.67 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.92 1.11 0.00 0.00 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