[ARBB] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[ARBB] ARB BERHAD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -28.63%
YoY- -52.2%
Quarter Report
Latest QR
Upcoming QR
ARBB's Result
ARBB's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 56,411 54,529 56,886 59,217 65,786 72,116 75,149 -17.36%
PBT 2,959 2,576 2,644 3,353 4,409 4,952 5,343 -32.48%
Tax -614 -824 -837 -850 -902 -570 -592 2.45%
NP 2,345 1,752 1,807 2,503 3,507 4,382 4,751 -37.46%
-
NP to SH 2,345 1,752 1,807 2,503 3,507 4,382 4,751 -37.46%
-
Tax Rate 20.75% 31.99% 31.66% 25.35% 20.46% 11.51% 11.08% -
Total Cost 54,066 52,777 55,079 56,714 62,279 67,734 70,398 -16.09%
-
Net Worth 95,282 95,229 93,895 93,234 84,914 75,769 74,953 17.29%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 95,282 95,229 93,895 93,234 84,914 75,769 74,953 17.29%
NOSH 60,689 61,044 60,970 60,937 55,499 54,905 54,710 7.13%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.16% 3.21% 3.18% 4.23% 5.33% 6.08% 6.32% -
ROE 2.46% 1.84% 1.92% 2.68% 4.13% 5.78% 6.34% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 92.95 89.33 93.30 97.18 118.53 131.35 137.36 -22.86%
EPS 3.86 2.87 2.96 4.11 6.32 7.98 8.68 -41.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.56 1.54 1.53 1.53 1.38 1.37 9.48%
Adjusted Per Share Value based on latest NOSH - 60,937
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 4.64 4.49 4.68 4.87 5.41 5.93 6.18 -17.34%
EPS 0.19 0.14 0.15 0.21 0.29 0.36 0.39 -38.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0784 0.0783 0.0772 0.0767 0.0699 0.0623 0.0617 17.26%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.75 0.60 0.70 0.63 0.66 0.84 0.89 -
P/RPS 0.81 0.67 0.75 0.65 0.56 0.64 0.65 15.75%
P/EPS 19.41 20.91 23.62 15.34 10.44 10.53 10.25 52.88%
EY 5.15 4.78 4.23 6.52 9.57 9.50 9.76 -34.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.38 0.45 0.41 0.43 0.61 0.65 -18.25%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 25/08/06 29/05/06 28/02/06 30/11/05 29/08/05 -
Price 1.02 0.65 0.69 0.70 0.69 0.80 0.85 -
P/RPS 1.10 0.73 0.74 0.72 0.58 0.61 0.62 46.40%
P/EPS 26.40 22.65 23.28 17.04 10.92 10.02 9.79 93.38%
EY 3.79 4.42 4.30 5.87 9.16 9.98 10.22 -48.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.42 0.45 0.46 0.45 0.58 0.62 3.19%

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