[ANALABS] YoY Annualized Quarter Result on 31-Jul-2004 [#1]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
28-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- 46.47%
YoY- 31.59%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 41,000 39,720 34,216 30,488 31,660 33,188 45,492 -1.71%
PBT 10,544 7,280 8,696 6,804 5,152 7,004 17,120 -7.75%
Tax -2,356 -1,520 -1,288 -1,972 -1,480 -2,008 -2,548 -1.29%
NP 8,188 5,760 7,408 4,832 3,672 4,996 14,572 -9.15%
-
NP to SH 8,356 5,656 7,276 4,832 3,672 4,996 14,572 -8.84%
-
Tax Rate 22.34% 20.88% 14.81% 28.98% 28.73% 28.67% 14.88% -
Total Cost 32,812 33,960 26,808 25,656 27,988 28,192 30,920 0.99%
-
Net Worth 97,884 89,872 88,248 84,139 81,000 84,456 74,461 4.66%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - - 2,403 - - 11,209 -
Div Payout % - - - 49.75% - - 76.92% -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 97,884 89,872 88,248 84,139 81,000 84,456 74,461 4.66%
NOSH 59,685 59,915 60,033 60,099 60,000 59,476 40,032 6.88%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 19.97% 14.50% 21.65% 15.85% 11.60% 15.05% 32.03% -
ROE 8.54% 6.29% 8.24% 5.74% 4.53% 5.92% 19.57% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 68.69 66.29 57.00 50.73 52.77 55.80 113.64 -8.04%
EPS 14.00 9.44 12.12 8.04 6.12 8.40 36.40 -14.71%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 28.00 -
NAPS 1.64 1.50 1.47 1.40 1.35 1.42 1.86 -2.07%
Adjusted Per Share Value based on latest NOSH - 60,099
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 34.15 33.09 28.50 25.40 26.37 27.65 37.89 -1.71%
EPS 6.96 4.71 6.06 4.03 3.06 4.16 12.14 -8.85%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 9.34 -
NAPS 0.8154 0.7486 0.7351 0.7009 0.6747 0.7035 0.6203 4.66%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 1.13 0.70 0.80 0.95 1.39 2.51 4.98 -
P/RPS 1.64 1.06 1.40 1.87 2.63 4.50 4.38 -15.09%
P/EPS 8.07 7.42 6.60 11.82 22.71 29.88 13.68 -8.41%
EY 12.39 13.49 15.15 8.46 4.40 3.35 7.31 9.18%
DY 0.00 0.00 0.00 4.21 0.00 0.00 5.62 -
P/NAPS 0.69 0.47 0.54 0.68 1.03 1.77 2.68 -20.23%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 27/09/07 26/09/06 23/09/05 28/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.88 0.72 0.72 0.82 1.21 1.88 4.02 -
P/RPS 1.28 1.09 1.26 1.62 2.29 3.37 3.54 -15.58%
P/EPS 6.29 7.63 5.94 10.20 19.77 22.38 11.04 -8.94%
EY 15.91 13.11 16.83 9.80 5.06 4.47 9.05 9.85%
DY 0.00 0.00 0.00 4.88 0.00 0.00 6.97 -
P/NAPS 0.54 0.48 0.49 0.59 0.90 1.32 2.16 -20.62%

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