[APB] YoY Annualized Quarter Result on 31-Dec-2003 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- -277.44%
YoY- 19.95%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 31/12/02 30/09/00 CAGR
Revenue 174,624 153,560 76,512 97,948 43,784 46,270 148,004 2.67%
PBT 22,104 14,616 11,148 -54,500 -65,628 -69,556 -73,960 -
Tax -4,516 -4,500 -3,360 -1,180 0 0 73,960 -
NP 17,588 10,116 7,788 -55,680 -65,628 -69,556 0 -
-
NP to SH 17,588 10,116 7,788 -55,680 -65,628 -69,556 -74,160 -
-
Tax Rate 20.43% 30.79% 30.14% - - - - -
Total Cost 157,036 143,444 68,724 153,628 109,412 115,826 148,004 0.95%
-
Net Worth 111,882 117,101 90,324 89,007 -489,573 -509,366 -180,964 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 31/12/02 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 31/12/02 30/09/00 CAGR
Net Worth 111,882 117,101 90,324 89,007 -489,573 -509,366 -180,964 -
NOSH 111,882 98,404 100,360 66,923 37,288 37,395 37,363 19.16%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 31/12/02 30/09/00 CAGR
NP Margin 10.07% 6.59% 10.18% -56.85% -149.89% -150.33% 0.00% -
ROE 15.72% 8.64% 8.62% -62.56% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 31/12/02 30/09/00 CAGR
RPS 156.08 156.05 76.24 146.36 117.42 123.73 396.11 -13.83%
EPS 19.04 10.28 7.76 -83.20 -176.00 -186.00 -198.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.19 0.90 1.33 -13.1293 -13.621 -4.8433 -
Adjusted Per Share Value based on latest NOSH - 66,923
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 31/12/02 30/09/00 CAGR
RPS 154.73 136.06 67.79 86.79 38.79 41.00 131.14 2.67%
EPS 15.58 8.96 6.90 -49.34 -58.15 -61.63 -65.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9913 1.0376 0.8003 0.7887 -4.3379 -4.5132 -1.6034 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 31/12/02 30/09/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 30/09/02 31/12/02 29/09/00 -
Price 1.37 0.79 1.10 0.25 0.25 0.25 0.60 -
P/RPS 0.88 0.51 1.44 0.17 0.21 0.20 0.15 32.69%
P/EPS 8.72 7.68 14.18 -0.30 -0.14 -0.13 -0.30 -
EY 11.47 13.01 7.05 -332.80 -704.00 -744.00 -330.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.66 1.22 0.19 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 31/12/02 30/09/00 CAGR
Date 27/02/07 27/02/06 24/02/05 29/04/04 03/01/03 26/02/03 02/02/01 -
Price 1.64 0.76 1.00 0.25 0.25 0.25 0.47 -
P/RPS 1.05 0.49 1.31 0.17 0.21 0.20 0.12 41.45%
P/EPS 10.43 7.39 12.89 -0.30 -0.14 -0.13 -0.24 -
EY 9.59 13.53 7.76 -332.80 -704.00 -744.00 -422.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 0.64 1.11 0.19 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