[ANALABS] YoY Quarter Result on 31-Jan-2002 [#3]

Announcement Date
29-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jan-2002 [#3]
Profit Trend
QoQ- -47.74%
YoY--%
View:
Show?
Quarter Result
31/01/05 31/01/04 31/01/03 31/01/02 31/01/00 31/01/01 31/01/99 CAGR
Revenue 7,477 6,635 6,885 7,601 13,025 11,683 0 -100.00%
PBT 956 506 1,219 2,495 2,966 4,825 0 -100.00%
Tax 63 -129 -243 -445 -359 -540 0 -100.00%
NP 1,019 377 976 2,050 2,607 4,285 0 -100.00%
-
NP to SH 1,019 377 976 2,050 2,607 4,285 0 -100.00%
-
Tax Rate -6.59% 25.49% 19.93% 17.84% 12.10% 11.19% - -
Total Cost 6,458 6,258 5,909 5,551 10,418 7,398 0 -100.00%
-
Net Worth 85,715 81,384 84,426 80,794 12,209 71,683 0 -100.00%
Dividend
31/01/05 31/01/04 31/01/03 31/01/02 31/01/00 31/01/01 31/01/99 CAGR
Div 5 - - 2,813 - - - -100.00%
Div Payout % 0.59% - - 137.25% - - - -
Equity
31/01/05 31/01/04 31/01/03 31/01/02 31/01/00 31/01/01 31/01/99 CAGR
Net Worth 85,715 81,384 84,426 80,794 12,209 71,683 0 -100.00%
NOSH 59,941 59,841 59,877 40,196 12,209 40,046 0 -100.00%
Ratio Analysis
31/01/05 31/01/04 31/01/03 31/01/02 31/01/00 31/01/01 31/01/99 CAGR
NP Margin 13.63% 5.68% 14.18% 26.97% 20.02% 36.68% 0.00% -
ROE 1.19% 0.46% 1.16% 2.54% 21.35% 5.98% 0.00% -
Per Share
31/01/05 31/01/04 31/01/03 31/01/02 31/01/00 31/01/01 31/01/99 CAGR
RPS 12.47 11.09 11.50 18.91 106.68 29.17 0.00 -100.00%
EPS 1.70 0.63 1.63 5.10 6.50 10.70 0.00 -100.00%
DPS 0.01 0.00 0.00 7.00 0.00 0.00 0.00 -100.00%
NAPS 1.43 1.36 1.41 2.01 1.00 1.79 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 40,196
31/01/05 31/01/04 31/01/03 31/01/02 31/01/00 31/01/01 31/01/99 CAGR
RPS 6.23 5.53 5.74 6.33 10.85 9.73 0.00 -100.00%
EPS 0.85 0.31 0.81 1.71 2.17 3.57 0.00 -100.00%
DPS 0.00 0.00 0.00 2.34 0.00 0.00 0.00 -
NAPS 0.714 0.6779 0.7033 0.673 0.1017 0.5971 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/00 31/01/01 31/01/99 CAGR
Date 31/01/05 30/01/04 30/01/03 30/01/02 - 31/01/01 - -
Price 0.83 1.03 1.24 4.26 0.00 5.15 0.00 -
P/RPS 6.65 9.29 10.78 22.53 0.00 17.65 0.00 -100.00%
P/EPS 48.82 163.49 76.07 83.53 0.00 48.13 0.00 -100.00%
EY 2.05 0.61 1.31 1.20 0.00 2.08 0.00 -100.00%
DY 0.01 0.00 0.00 1.64 0.00 0.00 0.00 -100.00%
P/NAPS 0.58 0.76 0.88 2.12 0.00 2.88 0.00 -100.00%
Price Multiplier on Announcement Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/00 31/01/01 31/01/99 CAGR
Date 24/03/05 31/03/04 31/03/03 29/03/02 09/05/00 29/03/01 - -
Price 0.86 1.10 1.15 4.72 8.55 4.46 0.00 -
P/RPS 6.89 9.92 10.00 24.96 8.01 15.29 0.00 -100.00%
P/EPS 50.59 174.60 70.55 92.55 40.04 41.68 0.00 -100.00%
EY 1.98 0.57 1.42 1.08 2.50 2.40 0.00 -100.00%
DY 0.01 0.00 0.00 1.48 0.00 0.00 0.00 -100.00%
P/NAPS 0.60 0.81 0.82 2.35 8.55 2.49 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