[APB] YoY Cumulative Quarter Result on 30-Jun-2004 [#3]

Stock
[APB] APB RESOURCES BHD
Announcement Date
17-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- 9.0%
YoY- 83.01%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 CAGR
Revenue 125,393 137,808 92,231 26,215 30,666 74,228 110,845 1.99%
PBT 20,228 11,533 12,955 -13,608 -84,020 -49,010 -61,848 -
Tax -5,625 -3,765 -3,673 -699 -167 0 61,848 -
NP 14,603 7,768 9,282 -14,307 -84,187 -49,010 0 -
-
NP to SH 13,975 6,962 9,282 -14,307 -84,187 -49,010 -61,911 -
-
Tax Rate 27.81% 32.65% 28.35% - - - - -
Total Cost 110,790 130,040 82,949 40,522 114,853 123,238 110,845 -0.00%
-
Net Worth 143,608 106,633 91,768 24,187 -566,675 -375,054 -224,391 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 CAGR
Div 3,750 4,846 3,345 - - - - -
Div Payout % 26.84% 69.62% 36.05% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 CAGR
Net Worth 143,608 106,633 91,768 24,187 -566,675 -375,054 -224,391 -
NOSH 107,170 88,126 95,592 27,802 37,416 37,360 37,358 18.36%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 CAGR
NP Margin 11.65% 5.64% 10.06% -54.58% -274.53% -66.03% 0.00% -
ROE 9.73% 6.53% 10.11% -59.15% 0.00% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 CAGR
RPS 117.00 156.38 96.48 94.29 81.96 198.68 296.70 -13.82%
EPS 13.04 7.90 9.71 -51.46 -225.00 -131.00 -165.72 -
DPS 3.50 5.50 3.50 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.21 0.96 0.87 -15.1451 -10.0387 -6.0064 -
Adjusted Per Share Value based on latest NOSH - 102,463
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 CAGR
RPS 111.09 122.09 81.71 23.22 27.17 65.76 98.20 1.99%
EPS 12.38 6.17 8.22 -12.68 -74.58 -43.42 -54.85 -
DPS 3.32 4.29 2.96 0.00 0.00 0.00 0.00 -
NAPS 1.2723 0.9447 0.813 0.2143 -5.0204 -3.3227 -1.988 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 29/03/02 30/03/01 -
Price 1.84 0.79 0.88 1.13 0.25 0.25 0.28 -
P/RPS 1.57 0.51 0.91 1.20 0.31 0.13 0.09 57.97%
P/EPS 14.11 10.00 9.06 -2.20 -0.11 -0.19 -0.17 -
EY 7.09 10.00 11.03 -45.54 -900.00 -524.72 -591.86 -
DY 1.90 6.96 3.98 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.65 0.92 1.30 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 CAGR
Date 24/08/07 30/08/06 29/08/05 17/08/04 29/08/03 30/05/02 30/05/01 -
Price 1.72 0.90 0.81 0.94 0.25 0.25 0.25 -
P/RPS 1.47 0.58 0.84 1.00 0.31 0.13 0.08 59.29%
P/EPS 13.19 11.39 8.34 -1.83 -0.11 -0.19 -0.15 -
EY 7.58 8.78 11.99 -54.74 -900.00 -524.72 -662.88 -
DY 2.03 6.11 4.32 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.74 0.84 1.08 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