[ANALABS] YoY Cumulative Quarter Result on 31-Oct-2003 [#2]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
23-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 58.28%
YoY- -43.75%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 18,597 17,232 15,791 15,891 15,924 21,227 24,193 -4.28%
PBT 4,302 4,191 3,560 2,023 3,552 8,889 9,960 -13.05%
Tax -950 -681 -891 -570 -969 -1,323 -1,138 -2.96%
NP 3,352 3,510 2,669 1,453 2,583 7,566 8,822 -14.88%
-
NP to SH 3,310 3,474 2,669 1,453 2,583 7,566 8,822 -15.06%
-
Tax Rate 22.08% 16.25% 25.03% 28.18% 27.28% 14.88% 11.43% -
Total Cost 15,245 13,722 13,122 14,438 13,341 13,661 15,371 -0.13%
-
Net Worth 91,310 90,000 84,758 81,656 84,097 78,061 67,063 5.27%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 1,201 750 6 - - - - -
Div Payout % 36.30% 21.59% 0.23% - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 91,310 90,000 84,758 81,656 84,097 78,061 67,063 5.27%
NOSH 60,072 60,000 60,112 60,041 60,069 40,031 39,918 7.04%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 18.02% 20.37% 16.90% 9.14% 16.22% 35.64% 36.47% -
ROE 3.63% 3.86% 3.15% 1.78% 3.07% 9.69% 13.15% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 30.96 28.72 26.27 26.47 26.51 53.03 60.61 -10.58%
EPS 5.51 5.79 4.44 2.42 4.30 18.90 22.10 -20.65%
DPS 2.00 1.25 0.01 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.50 1.41 1.36 1.40 1.95 1.68 -1.65%
Adjusted Per Share Value based on latest NOSH - 60,112
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 15.49 14.35 13.15 13.24 13.26 17.68 20.15 -4.28%
EPS 2.76 2.89 2.22 1.21 2.15 6.30 7.35 -15.05%
DPS 1.00 0.62 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.7606 0.7497 0.706 0.6802 0.7005 0.6503 0.5586 5.27%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.75 0.74 0.83 1.27 1.74 4.00 5.95 -
P/RPS 2.42 2.58 3.16 4.80 6.56 7.54 9.82 -20.81%
P/EPS 13.61 12.78 18.69 52.48 40.47 21.16 26.92 -10.74%
EY 7.35 7.82 5.35 1.91 2.47 4.73 3.71 12.06%
DY 2.67 1.69 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.59 0.93 1.24 2.05 3.54 -28.06%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 14/12/06 28/12/05 17/12/04 23/12/03 23/12/02 28/12/01 22/12/00 -
Price 0.72 0.75 0.83 1.00 1.54 4.26 5.00 -
P/RPS 2.33 2.61 3.16 3.78 5.81 8.03 8.25 -18.99%
P/EPS 13.07 12.95 18.69 41.32 35.81 22.54 22.62 -8.73%
EY 7.65 7.72 5.35 2.42 2.79 4.44 4.42 9.56%
DY 2.78 1.67 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.59 0.74 1.10 2.18 2.98 -26.48%

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