[APB] YoY Quarter Result on 31-Dec-2002 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- -11.97%
YoY--%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 30/09/00 30/09/01 30/09/99 CAGR
Revenue 38,390 19,128 24,487 12,189 37,001 20,108 69,271 0.63%
PBT 3,654 2,787 -13,625 -18,371 -18,490 -19,151 -12,099 -
Tax -1,125 -840 -295 0 18,490 0 12,099 -
NP 2,529 1,947 -13,920 -18,371 0 -19,151 0 -100.00%
-
NP to SH 2,529 1,947 -13,920 -18,371 -18,540 -19,151 -12,099 -
-
Tax Rate 30.79% 30.14% - - - - - -
Total Cost 35,861 17,181 38,407 30,560 37,001 39,259 69,271 0.70%
-
Net Worth 117,101 90,324 89,007 -510,676 -180,964 -345,188 -114,851 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 30/09/00 30/09/01 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 30/09/00 30/09/01 30/09/99 CAGR
Net Worth 117,101 90,324 89,007 -510,676 -180,964 -345,188 -114,851 -
NOSH 98,404 100,360 66,923 37,491 37,363 37,360 37,250 -1.03%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 30/09/00 30/09/01 30/09/99 CAGR
NP Margin 6.59% 10.18% -56.85% -150.72% 0.00% -95.24% 0.00% -
ROE 2.16% 2.16% -15.64% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 30/09/00 30/09/01 30/09/99 CAGR
RPS 39.01 19.06 36.59 32.51 99.03 53.82 185.96 1.67%
EPS 2.57 1.94 -20.80 -49.00 -49.62 -51.00 -32.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 0.90 1.33 -13.621 -4.8433 -9.2394 -3.0832 -
Adjusted Per Share Value based on latest NOSH - 37,491
31/12/05 31/12/04 31/12/03 31/12/02 30/09/00 30/09/01 30/09/99 CAGR
RPS 34.02 16.95 21.70 10.80 32.78 17.82 61.38 0.63%
EPS 2.24 1.73 -12.33 -16.28 -16.43 -16.97 -10.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0376 0.8003 0.7887 -4.5248 -1.6034 -3.0585 -1.0176 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 30/09/00 30/09/01 30/09/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 29/09/00 28/09/01 - -
Price 0.79 1.10 0.25 0.25 0.60 0.25 0.00 -
P/RPS 2.02 5.77 0.68 0.77 0.61 0.46 0.00 -100.00%
P/EPS 30.74 56.70 -1.20 -0.51 -1.21 -0.49 0.00 -100.00%
EY 3.25 1.76 -83.20 -196.00 -82.70 -205.04 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.22 0.19 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 30/09/00 30/09/01 30/09/99 CAGR
Date 27/02/06 24/02/05 29/04/04 26/02/03 02/02/01 29/11/01 30/11/99 -
Price 0.76 1.00 0.25 0.25 0.47 0.25 0.00 -
P/RPS 1.95 5.25 0.68 0.77 0.47 0.46 0.00 -100.00%
P/EPS 29.57 51.55 -1.20 -0.51 -0.95 -0.49 0.00 -100.00%
EY 3.38 1.94 -83.20 -196.00 -105.57 -205.04 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.11 0.19 0.00 0.00 0.00 0.00 -100.00%

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