[APB] YoY TTM Result on 31-Dec-2003 [#1]

Stock
[APB] APB RESOURCES BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- 6.23%
YoY- 50.47%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 31/12/02 30/09/00 CAGR
Revenue 207,566 149,730 66,523 32,248 76,286 41,695 191,229 1.31%
PBT 15,412 18,282 -8,740 -66,555 -147,175 -135,218 -78,697 -
Tax -3,308 -5,208 -2,675 -462 -82 -82 78,697 -
NP 12,104 13,074 -11,415 -67,017 -147,257 -135,300 0 -
-
NP to SH 11,568 12,558 -11,415 -67,017 -147,257 -135,300 -78,764 -
-
Tax Rate 21.46% 28.49% - - - - - -
Total Cost 195,462 136,656 77,938 99,265 223,543 176,995 191,229 0.35%
-
Net Worth 111,882 98,404 90,324 89,007 -489,573 0 -180,964 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 31/12/02 30/09/00 CAGR
Div 3,076 5,230 - - - - - -
Div Payout % 26.60% 41.65% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 31/12/02 30/09/00 CAGR
Net Worth 111,882 98,404 90,324 89,007 -489,573 0 -180,964 -
NOSH 111,882 98,404 100,360 66,923 37,288 37,491 37,363 19.16%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 31/12/02 30/09/00 CAGR
NP Margin 5.83% 8.73% -17.16% -207.82% -193.03% -324.50% 0.00% -
ROE 10.34% 12.76% -12.64% -75.29% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 31/12/02 30/09/00 CAGR
RPS 185.52 152.16 66.28 48.19 204.58 111.21 511.80 -14.97%
EPS 10.34 12.76 -11.37 -100.14 -394.91 -360.88 -210.80 -
DPS 2.75 5.32 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.90 1.33 -13.1293 0.00 -4.8433 -
Adjusted Per Share Value based on latest NOSH - 66,923
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 31/12/02 30/09/00 CAGR
RPS 183.91 132.67 58.94 28.57 67.59 36.94 169.44 1.31%
EPS 10.25 11.13 -10.11 -59.38 -130.48 -119.88 -69.79 -
DPS 2.73 4.63 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9913 0.8719 0.8003 0.7887 -4.3379 0.00 -1.6034 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 31/12/02 30/09/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 30/09/02 31/12/02 29/09/00 -
Price 1.37 0.79 1.10 0.25 0.25 0.25 0.60 -
P/RPS 0.74 0.52 1.66 0.52 0.12 0.22 0.12 33.75%
P/EPS 13.25 6.19 -9.67 -0.25 -0.06 -0.07 -0.28 -
EY 7.55 16.15 -10.34 -400.56 -1,579.64 -1,443.51 -351.34 -
DY 2.01 6.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.79 1.22 0.19 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 31/12/02 30/09/00 CAGR
Date 27/02/07 27/02/06 24/02/05 29/04/04 03/01/03 26/02/03 02/02/01 -
Price 1.64 0.76 1.00 0.25 0.25 0.25 0.47 -
P/RPS 0.88 0.50 1.51 0.52 0.12 0.22 0.09 43.98%
P/EPS 15.86 5.96 -8.79 -0.25 -0.06 -0.07 -0.22 -
EY 6.30 16.79 -11.37 -400.56 -1,579.64 -1,443.51 -448.51 -
DY 1.68 6.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 0.76 1.11 0.19 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