[AHB] QoQ TTM Result on 30-Sep-2003 [#1]

Stock
[AHB] AHB HOLDINGS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 5.99%
YoY- -123.06%
Quarter Report
Latest QR
Upcoming QR
AHB's Result
AHB's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 50,626 46,816 39,136 31,998 26,615 30,894 30,727 39.54%
PBT 3,425 -2,305 -2,729 -4,927 -5,117 -11,029 23,192 -72.09%
Tax -46 -44 16 42 -79 -151 -153 -55.15%
NP 3,379 -2,349 -2,713 -4,885 -5,196 -11,180 23,039 -72.22%
-
NP to SH 3,379 -2,349 -2,713 -4,885 -5,196 -11,180 23,039 -72.22%
-
Tax Rate 1.34% - - - - - 0.66% -
Total Cost 47,247 49,165 41,849 36,883 31,811 42,074 7,688 235.88%
-
Net Worth 14,243 10,685 9,637 8,158 11,117 16,815 15,521 -5.57%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 14,243 10,685 9,637 8,158 11,117 16,815 15,521 -5.57%
NOSH 40,694 36,846 24,093 23,311 24,704 23,684 22,173 49.95%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.67% -5.02% -6.93% -15.27% -19.52% -36.19% 74.98% -
ROE 23.72% -21.98% -28.15% -59.87% -46.74% -66.49% 148.43% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 124.41 127.06 162.44 137.26 107.73 130.44 138.57 -6.94%
EPS 8.30 -6.38 -11.26 -20.96 -21.03 -47.20 103.90 -81.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.29 0.40 0.35 0.45 0.71 0.70 -37.03%
Adjusted Per Share Value based on latest NOSH - 23,311
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.80 6.29 5.26 4.30 3.58 4.15 4.13 39.47%
EPS 0.45 -0.32 -0.36 -0.66 -0.70 -1.50 3.10 -72.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0191 0.0144 0.013 0.011 0.0149 0.0226 0.0209 -5.83%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.76 0.85 1.42 1.14 0.68 0.50 0.51 -
P/RPS 0.61 0.67 0.87 0.83 0.63 0.38 0.37 39.59%
P/EPS 9.15 -13.33 -12.61 -5.44 -3.23 -1.06 0.49 605.11%
EY 10.93 -7.50 -7.93 -18.38 -30.93 -94.41 203.73 -85.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.93 3.55 3.26 1.51 0.70 0.73 106.87%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 24/05/04 24/02/04 21/11/03 29/08/03 27/05/03 26/02/03 -
Price 0.80 0.82 0.83 1.26 1.38 0.50 0.50 -
P/RPS 0.64 0.65 0.51 0.92 1.28 0.38 0.36 46.80%
P/EPS 9.63 -12.86 -7.37 -6.01 -6.56 -1.06 0.48 639.69%
EY 10.38 -7.77 -13.57 -16.63 -15.24 -94.41 207.80 -86.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.83 2.07 3.60 3.07 0.70 0.71 118.45%

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