[APB] YoY Annual (Unaudited) Result on 30-Sep-2003 [#4]

Stock
[APB] APB RESOURCES BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#4]
Profit Trend
YoY- 77.52%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
Revenue 202,300 130,468 47,395 30,666 30,666 85,448 154,876 17.82%
PBT 13,539 17,415 -11,647 -84,020 -84,020 -149,919 -154,184 -
Tax -3,304 -4,923 -1,834 -167 -167 -82 154,184 102.05%
NP 10,235 12,492 -13,481 -84,187 -84,187 -150,001 0 -
-
NP to SH 10,235 11,488 -13,481 -84,187 -84,187 -150,001 -154,744 -
-
Tax Rate 24.40% 28.27% - - - - - -
Total Cost 192,065 117,976 60,876 114,853 114,853 235,449 154,876 -3.80%
-
Net Worth 110,992 112,083 36,751 -566,675 -566,675 -474,096 -326,034 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
Div 5,285 5,268 - - - - - -
Div Payout % 51.64% 45.86% - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
Net Worth 110,992 112,083 36,751 -566,675 -566,675 -474,096 -326,034 -
NOSH 88,089 95,797 41,762 37,416 37,416 37,359 37,360 17.73%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
NP Margin 5.06% 9.57% -28.44% -274.53% -274.53% -175.55% 0.00% -
ROE 9.22% 10.25% -36.68% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
RPS 229.65 136.19 113.49 81.96 81.96 228.72 414.55 0.07%
EPS 9.25 13.04 -32.28 -225.00 -225.00 -402.00 -414.20 -
DPS 6.00 5.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.17 0.88 -15.1451 -15.1451 -12.6901 -8.7268 -
Adjusted Per Share Value based on latest NOSH - 36,880
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
RPS 179.22 115.59 41.99 27.17 27.17 75.70 137.21 17.82%
EPS 9.07 10.18 -11.94 -74.58 -74.58 -132.89 -137.09 -
DPS 4.68 4.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9833 0.993 0.3256 -5.0204 -5.0204 -4.2002 -2.8885 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/03 31/05/02 29/06/01 -
Price 1.28 0.81 1.06 0.25 0.25 0.25 0.25 -
P/RPS 0.56 0.59 0.93 0.00 0.00 0.11 0.06 36.30%
P/EPS 11.02 6.75 -3.28 0.00 0.00 -0.06 -0.06 -
EY 9.08 14.80 -30.45 0.00 0.00 -1,606.03 -1,656.78 -
DY 4.69 6.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.69 1.20 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 CAGR
Date 30/11/06 30/11/05 29/11/04 29/08/03 29/08/03 28/08/02 15/10/01 -
Price 1.37 0.79 1.12 0.25 0.25 0.25 0.25 -
P/RPS 0.60 0.58 0.99 0.00 0.00 0.11 0.06 38.10%
P/EPS 11.79 6.59 -3.47 0.00 0.00 -0.06 -0.06 -
EY 8.48 15.18 -28.82 0.00 0.00 -1,606.03 -1,656.78 -
DY 4.38 6.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.68 1.27 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