[APB] YoY TTM Result on 30-Sep-2003 [#4]

Stock
[APB] APB RESOURCES BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#4]
Profit Trend
QoQ- -335.59%
YoY- 51.47%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 202,300 130,468 71,882 19,950 85,448 141,464 223,499 -1.58%
PBT 13,540 17,415 -25,152 -71,301 -149,919 -152,658 -72,306 -
Tax -3,304 -4,923 -2,130 -167 -82 152,658 72,306 -
NP 10,236 12,492 -27,282 -71,468 -150,001 0 0 -
-
NP to SH 9,700 11,976 -27,282 -71,468 -150,001 -152,721 -72,323 -
-
Tax Rate 24.40% 28.27% - - - - - -
Total Cost 192,064 117,976 99,164 91,418 235,449 141,464 223,499 -2.39%
-
Net Worth 88,049 95,402 110,133 -564,584 -474,106 -324,894 -158,836 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 30/06/00 CAGR
Div 3,076 5,230 - - - - - -
Div Payout % 31.72% 43.68% - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 88,049 95,402 110,133 -564,584 -474,106 -324,894 -158,836 -
NOSH 88,049 96,366 125,151 36,880 37,360 37,359 37,285 14.72%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.06% 9.57% -37.95% -358.24% -175.55% 0.00% 0.00% -
ROE 11.02% 12.55% -24.77% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 229.76 135.39 57.44 54.09 228.71 378.65 599.43 -14.21%
EPS 11.02 12.43 -21.80 -193.79 -401.50 -408.79 -193.97 -
DPS 3.49 5.43 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.99 0.88 -15.3087 -12.6901 -8.6964 -4.26 -
Adjusted Per Share Value based on latest NOSH - 36,880
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 179.25 115.60 63.69 17.68 75.71 125.34 198.03 -1.58%
EPS 8.59 10.61 -24.17 -63.32 -132.91 -135.32 -64.08 -
DPS 2.73 4.63 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7802 0.8453 0.9758 -5.0025 -4.2008 -2.8787 -1.4074 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 31/05/02 29/06/01 30/06/00 -
Price 1.28 0.81 1.06 0.25 0.25 0.25 1.20 -
P/RPS 0.56 0.60 1.85 0.46 0.11 0.07 0.20 17.89%
P/EPS 11.62 6.52 -4.86 -0.13 -0.06 -0.06 -0.62 -
EY 8.61 15.34 -20.57 -775.14 -1,605.99 -1,635.15 -161.64 -
DY 2.73 6.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.82 1.20 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/11/06 30/11/05 29/11/04 28/11/03 28/08/02 15/10/01 29/08/00 -
Price 1.37 0.79 1.12 0.25 0.25 0.25 0.73 -
P/RPS 0.60 0.58 1.95 0.46 0.11 0.07 0.12 29.34%
P/EPS 12.44 6.36 -5.14 -0.13 -0.06 -0.06 -0.38 -
EY 8.04 15.73 -19.46 -775.14 -1,605.99 -1,635.15 -265.71 -
DY 2.55 6.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.80 1.27 0.00 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