[APB] YoY Annualized Quarter Result on 31-Dec-2002 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- -5.99%
YoY--%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 30/09/00 30/09/01 30/09/99 CAGR
Revenue 153,560 76,512 97,948 46,270 148,004 80,432 69,271 -0.84%
PBT 14,616 11,148 -54,500 -69,556 -73,960 -76,604 -12,099 -
Tax -4,500 -3,360 -1,180 0 73,960 0 12,099 -
NP 10,116 7,788 -55,680 -69,556 0 -76,604 0 -100.00%
-
NP to SH 10,116 7,788 -55,680 -69,556 -74,160 -76,604 -12,099 -
-
Tax Rate 30.79% 30.14% - - - - - -
Total Cost 143,444 68,724 153,628 115,826 148,004 157,036 69,271 -0.77%
-
Net Worth 117,101 90,324 89,007 -509,366 -180,964 -345,188 -114,851 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 30/09/00 30/09/01 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 30/09/00 30/09/01 30/09/99 CAGR
Net Worth 117,101 90,324 89,007 -509,366 -180,964 -345,188 -114,851 -
NOSH 98,404 100,360 66,923 37,395 37,363 37,360 37,250 -1.03%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 30/09/00 30/09/01 30/09/99 CAGR
NP Margin 6.59% 10.18% -56.85% -150.33% 0.00% -95.24% 0.00% -
ROE 8.64% 8.62% -62.56% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 30/09/00 30/09/01 30/09/99 CAGR
RPS 156.05 76.24 146.36 123.73 396.11 215.29 185.96 0.18%
EPS 10.28 7.76 -83.20 -186.00 -198.48 -204.00 -32.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 0.90 1.33 -13.621 -4.8433 -9.2394 -3.0832 -
Adjusted Per Share Value based on latest NOSH - 37,491
31/12/05 31/12/04 31/12/03 31/12/02 30/09/00 30/09/01 30/09/99 CAGR
RPS 136.06 67.79 86.79 41.00 131.14 71.27 61.38 -0.84%
EPS 8.96 6.90 -49.34 -61.63 -65.71 -67.87 -10.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0376 0.8003 0.7887 -4.5132 -1.6034 -3.0585 -1.0176 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 30/09/00 30/09/01 30/09/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 29/09/00 28/09/01 - -
Price 0.79 1.10 0.25 0.25 0.60 0.25 0.00 -
P/RPS 0.51 1.44 0.17 0.20 0.15 0.12 0.00 -100.00%
P/EPS 7.68 14.18 -0.30 -0.13 -0.30 -0.12 0.00 -100.00%
EY 13.01 7.05 -332.80 -744.00 -330.80 -820.16 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.22 0.19 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 30/09/00 30/09/01 30/09/99 CAGR
Date 27/02/06 24/02/05 29/04/04 26/02/03 02/02/01 29/11/01 30/11/99 -
Price 0.76 1.00 0.25 0.25 0.47 0.25 0.00 -
P/RPS 0.49 1.31 0.17 0.20 0.12 0.12 0.00 -100.00%
P/EPS 7.39 12.89 -0.30 -0.13 -0.24 -0.12 0.00 -100.00%
EY 13.53 7.76 -332.80 -744.00 -422.30 -820.16 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.11 0.19 0.00 0.00 0.00 0.00 -100.00%

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