[ANALABS] YoY Cumulative Quarter Result on 31-Oct-2006 [#2]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
14-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 134.09%
YoY- -4.72%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 37,796 28,983 19,806 18,597 17,232 15,791 15,891 15.52%
PBT 7,800 7,213 5,766 4,302 4,191 3,560 2,023 25.19%
Tax -2,074 -1,452 -11 -950 -681 -891 -570 23.99%
NP 5,726 5,761 5,755 3,352 3,510 2,669 1,453 25.65%
-
NP to SH 5,726 5,761 5,797 3,310 3,474 2,669 1,453 25.65%
-
Tax Rate 26.59% 20.13% 0.19% 22.08% 16.25% 25.03% 28.18% -
Total Cost 32,070 23,222 14,051 15,245 13,722 13,122 14,438 14.21%
-
Net Worth 121,047 109,136 101,387 91,310 90,000 84,758 81,656 6.77%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 2,966 2,683 1,968 1,201 750 6 - -
Div Payout % 51.81% 46.58% 33.95% 36.30% 21.59% 0.23% - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 121,047 109,136 101,387 91,310 90,000 84,758 81,656 6.77%
NOSH 59,336 59,637 59,639 60,072 60,000 60,112 60,041 -0.19%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 15.15% 19.88% 29.06% 18.02% 20.37% 16.90% 9.14% -
ROE 4.73% 5.28% 5.72% 3.63% 3.86% 3.15% 1.78% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 63.70 48.60 33.21 30.96 28.72 26.27 26.47 15.74%
EPS 9.65 9.66 9.72 5.51 5.79 4.44 2.42 25.90%
DPS 5.00 4.50 3.30 2.00 1.25 0.01 0.00 -
NAPS 2.04 1.83 1.70 1.52 1.50 1.41 1.36 6.98%
Adjusted Per Share Value based on latest NOSH - 60,056
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 31.48 24.14 16.50 15.49 14.35 13.15 13.24 15.51%
EPS 4.77 4.80 4.83 2.76 2.89 2.22 1.21 25.66%
DPS 2.47 2.24 1.64 1.00 0.62 0.01 0.00 -
NAPS 1.0083 0.9091 0.8446 0.7606 0.7497 0.706 0.6802 6.77%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 1.14 0.74 1.03 0.75 0.74 0.83 1.27 -
P/RPS 1.79 1.52 3.10 2.42 2.58 3.16 4.80 -15.14%
P/EPS 11.81 7.66 10.60 13.61 12.78 18.69 52.48 -21.99%
EY 8.46 13.05 9.44 7.35 7.82 5.35 1.91 28.12%
DY 4.39 6.08 3.20 2.67 1.69 0.01 0.00 -
P/NAPS 0.56 0.40 0.61 0.49 0.49 0.59 0.93 -8.09%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 08/12/09 24/12/08 31/12/07 14/12/06 28/12/05 17/12/04 23/12/03 -
Price 1.13 0.79 1.00 0.72 0.75 0.83 1.00 -
P/RPS 1.77 1.63 3.01 2.33 2.61 3.16 3.78 -11.86%
P/EPS 11.71 8.18 10.29 13.07 12.95 18.69 41.32 -18.93%
EY 8.54 12.23 9.72 7.65 7.72 5.35 2.42 23.36%
DY 4.42 5.70 3.30 2.78 1.67 0.01 0.00 -
P/NAPS 0.55 0.43 0.59 0.47 0.50 0.59 0.74 -4.82%

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