[APB] YoY TTM 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- 65.47%
YoY- -93.8%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 CAGR
Revenue 189,885 176,045 113,411 50,932 10,946 104,847 149,074 3.94%
PBT 22,236 15,992 14,917 -30,801 -16,407 -139,820 -83,324 -
Tax -5,164 -5,015 -4,808 -995 0 90,810 83,324 -
NP 17,072 10,977 10,109 -31,796 -16,407 -49,010 0 -
-
NP to SH 17,072 10,167 10,109 -31,796 -16,407 -139,820 -83,339 -
-
Tax Rate 23.22% 31.36% 32.23% - - - - -
Total Cost 172,813 165,068 103,302 82,728 27,353 153,857 149,074 2.39%
-
Net Worth 106,649 87,908 90,606 89,143 0 -375,026 -224,396 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 CAGR
Div 3,732 5,004 3,303 - - - - -
Div Payout % 21.86% 49.22% 32.68% - - - - -
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 106,649 87,908 90,606 89,143 0 -375,026 -224,396 -
NOSH 106,649 87,908 94,381 102,463 37,260 37,358 37,359 18.26%
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 8.99% 6.24% 8.91% -62.43% -149.89% -46.74% 0.00% -
ROE 16.01% 11.57% 11.16% -35.67% 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 178.05 200.26 120.16 49.71 29.38 280.65 399.02 -12.10%
EPS 16.01 11.57 10.71 -31.03 -44.03 -374.27 -223.07 -
DPS 3.50 5.69 3.50 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.96 0.87 0.00 -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 168.23 155.96 100.47 45.12 9.70 92.89 132.07 3.94%
EPS 15.12 9.01 8.96 -28.17 -14.54 -123.87 -73.83 -
DPS 3.31 4.43 2.93 0.00 0.00 0.00 0.00 -
NAPS 0.9448 0.7788 0.8027 0.7898 0.00 -3.3225 -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 1.03 0.39 0.73 2.27 0.85 0.09 0.07 53.73%
P/EPS 11.49 6.83 8.22 -3.64 -0.57 -0.07 -0.13 -
EY 8.70 14.64 12.17 -27.46 -176.13 -1,497.08 -796.69 -
DY 1.90 7.21 3.98 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 0.79 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 0.97 0.45 0.67 1.89 0.85 0.09 0.06 56.06%
P/EPS 10.74 7.78 7.56 -3.03 -0.57 -0.07 -0.11 -
EY 9.31 12.85 13.22 -33.01 -176.13 -1,497.08 -892.29 -
DY 2.03 6.32 4.32 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 0.90 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