[APB] YoY TTM Result on 31-Mar-2004 [#2]

Stock
[APB] APB RESOURCES BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#2]
Profit Trend
QoQ- -37.4%
YoY- 21.57%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/00 31/12/01 CAGR
Revenue 202,816 158,542 100,249 28,356 22,166 165,998 118,233 10.82%
PBT 20,102 16,881 12,031 -91,579 -117,316 -73,246 -148,783 -
Tax -4,893 -4,823 -4,170 -502 -82 73,246 117,675 -
NP 15,209 12,058 7,861 -92,081 -117,398 0 -31,108 -
-
NP to SH 14,941 11,274 7,861 -92,081 -117,398 -73,322 -148,787 -
-
Tax Rate 24.34% 28.57% 34.66% - - - - -
Total Cost 187,607 146,484 92,388 120,437 139,564 165,998 149,341 4.44%
-
Net Worth 107,996 98,081 88,552 1,191 0 -197,530 -357,192 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/00 31/12/01 CAGR
Div 3,076 5,230 - - - - - -
Div Payout % 20.59% 46.40% - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/00 31/12/01 CAGR
Net Worth 107,996 98,081 88,552 1,191 0 -197,530 -357,192 -
NOSH 107,996 98,081 94,205 1,470 37,848 37,360 37,365 22.40%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/00 31/12/01 CAGR
NP Margin 7.50% 7.61% 7.84% -324.73% -529.63% 0.00% -26.31% -
ROE 13.83% 11.49% 8.88% -7,730.73% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/00 31/12/01 CAGR
RPS 187.80 161.64 106.42 1,928.33 58.57 444.32 316.42 -9.46%
EPS 13.83 11.49 8.34 -6,261.89 -310.18 -196.26 -398.19 -
DPS 2.85 5.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.94 0.81 0.00 -5.2872 -9.5594 -
Adjusted Per Share Value based on latest NOSH - 1,470
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/00 31/12/01 CAGR
RPS 179.68 140.46 88.81 25.12 19.64 147.06 104.75 10.82%
EPS 13.24 9.99 6.96 -81.58 -104.01 -64.96 -131.82 -
DPS 2.73 4.63 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9568 0.8689 0.7845 0.0106 0.00 -1.75 -3.1645 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/00 31/12/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 26/12/00 31/12/01 -
Price 1.55 0.77 0.94 0.25 0.25 0.49 0.25 -
P/RPS 0.83 0.48 0.88 0.01 0.43 0.11 0.08 56.15%
P/EPS 11.20 6.70 11.26 0.00 -0.08 -0.25 -0.06 -
EY 8.93 14.93 8.88 -25,047.55 -1,240.73 -400.52 -1,592.77 -
DY 1.84 6.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.77 1.00 0.31 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/00 31/12/01 CAGR
Date 25/05/07 29/05/06 19/05/05 31/05/04 03/06/03 26/02/01 28/02/02 -
Price 1.65 0.80 0.89 0.82 0.25 0.40 0.25 -
P/RPS 0.88 0.49 0.84 0.04 0.43 0.09 0.08 57.90%
P/EPS 11.93 6.96 10.67 -0.01 -0.08 -0.20 -0.06 -
EY 8.38 14.37 9.38 -7,636.45 -1,240.73 -490.64 -1,592.77 -
DY 1.73 6.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.80 0.95 1.01 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