[APB] YoY Annualized Quarter Result on 31-Dec-2005 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- -19.02%
YoY- 29.89%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 CAGR
Revenue 129,016 193,392 174,624 153,560 76,512 97,948 43,784 18.85%
PBT 17,392 25,272 22,104 14,616 11,148 -54,500 -65,628 -
Tax -4,672 -7,464 -4,516 -4,500 -3,360 -1,180 0 -
NP 12,720 17,808 17,588 10,116 7,788 -55,680 -65,628 -
-
NP to SH 12,720 17,808 17,588 10,116 7,788 -55,680 -65,628 -
-
Tax Rate 26.86% 29.53% 20.43% 30.79% 30.14% - - -
Total Cost 116,296 175,584 157,036 143,444 68,724 153,628 109,412 0.97%
-
Net Worth 155,637 135,133 111,882 117,101 90,324 89,007 -489,573 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 CAGR
Net Worth 155,637 135,133 111,882 117,101 90,324 89,007 -489,573 -
NOSH 96,072 92,557 111,882 98,404 100,360 66,923 37,288 16.32%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 CAGR
NP Margin 9.86% 9.21% 10.07% 6.59% 10.18% -56.85% -149.89% -
ROE 8.17% 13.18% 15.72% 8.64% 8.62% -62.56% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 CAGR
RPS 134.29 208.94 156.08 156.05 76.24 146.36 117.42 2.16%
EPS 13.24 19.68 19.04 10.28 7.76 -83.20 -176.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.46 1.00 1.19 0.90 1.33 -13.1293 -
Adjusted Per Share Value based on latest NOSH - 98,404
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 CAGR
RPS 114.30 171.33 154.71 136.04 67.78 86.78 38.79 18.85%
EPS 11.27 15.78 15.58 8.96 6.90 -49.33 -58.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3788 1.1972 0.9912 1.0374 0.8002 0.7886 -4.3373 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 30/09/02 -
Price 0.80 1.75 1.37 0.79 1.10 0.25 0.25 -
P/RPS 0.60 0.84 0.88 0.51 1.44 0.17 0.21 18.26%
P/EPS 6.04 9.10 8.72 7.68 14.18 -0.30 -0.14 -
EY 16.55 10.99 11.47 13.01 7.05 -332.80 -704.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 1.20 1.37 0.66 1.22 0.19 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 CAGR
Date 26/02/09 26/02/08 27/02/07 27/02/06 24/02/05 29/04/04 03/01/03 -
Price 0.79 1.31 1.64 0.76 1.00 0.25 0.25 -
P/RPS 0.59 0.63 1.05 0.49 1.31 0.17 0.21 17.94%
P/EPS 5.97 6.81 10.43 7.39 12.89 -0.30 -0.14 -
EY 16.76 14.69 9.59 13.53 7.76 -332.80 -704.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.90 1.64 0.64 1.11 0.19 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