[APB] YoY Annualized Quarter Result on 30-Jun-2003 [#3]

Stock
[APB] APB RESOURCES BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- -149.41%
YoY- 43.88%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 183,744 122,974 34,953 30,666 98,970 147,793 247,026 -4.62%
PBT 15,377 17,273 -18,144 -84,020 -65,346 -82,464 -67,773 -
Tax -5,020 -4,897 -932 -167 0 82,464 67,773 -
NP 10,357 12,376 -19,076 -84,187 -65,346 0 0 -
-
NP to SH 9,282 12,376 -19,076 -84,187 -65,346 -82,548 -67,860 -
-
Tax Rate 32.65% 28.35% - - - - - -
Total Cost 173,386 110,598 54,029 114,853 164,317 147,793 247,026 -5.50%
-
Net Worth 106,633 91,768 24,187 -566,675 -375,054 -224,391 -137,947 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 31/03/00 CAGR
Div 6,462 4,460 - - - - - -
Div Payout % 69.62% 36.05% - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 106,633 91,768 24,187 -566,675 -375,054 -224,391 -137,947 -
NOSH 88,126 95,592 27,802 37,416 37,360 37,358 37,282 14.75%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 5.64% 10.06% -54.58% -274.53% -66.03% 0.00% 0.00% -
ROE 8.71% 13.49% -78.87% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 208.50 128.65 125.72 81.96 264.90 395.61 662.57 -16.88%
EPS 10.53 12.95 -68.61 -225.00 -174.67 -220.96 -182.01 -
DPS 7.33 4.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 0.96 0.87 -15.1451 -10.0387 -6.0064 -3.70 -
Adjusted Per Share Value based on latest NOSH - 37,260
30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 162.79 108.95 30.97 27.17 87.68 130.94 218.85 -4.62%
EPS 8.22 10.96 -16.90 -74.58 -57.89 -73.13 -60.12 -
DPS 5.73 3.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9447 0.813 0.2143 -5.0204 -3.3227 -1.988 -1.2221 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 29/03/02 30/03/01 31/03/00 -
Price 0.79 0.88 1.13 0.25 0.25 0.28 2.16 -
P/RPS 0.38 0.68 0.90 0.31 0.09 0.07 0.33 2.28%
P/EPS 7.50 6.80 -1.65 -0.11 -0.14 -0.13 -1.19 -
EY 13.33 14.71 -60.72 -900.00 -699.63 -789.14 -84.27 -
DY 9.28 5.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.92 1.30 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/08/06 29/08/05 17/08/04 29/08/03 30/05/02 30/05/01 30/05/00 -
Price 0.90 0.81 0.94 0.25 0.25 0.25 1.57 -
P/RPS 0.43 0.63 0.75 0.31 0.09 0.06 0.24 9.77%
P/EPS 8.54 6.26 -1.37 -0.11 -0.14 -0.11 -0.86 -
EY 11.70 15.98 -72.99 -900.00 -699.63 -883.84 -115.93 -
DY 8.15 5.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.84 1.08 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