[AHB] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[AHB] AHB HOLDINGS BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 44.46%
YoY- -111.78%
Quarter Report
Latest QR
Upcoming QR
AHB's Result
AHB's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 45,219 44,539 52,018 39,136 30,727 34,341 38,615 2.66%
PBT -436 1,392 2,543 -2,729 23,192 -10,296 -10,987 -41.58%
Tax -11 -80 -40 16 -153 5,837 10,987 -
NP -447 1,312 2,503 -2,713 23,039 -4,459 0 -
-
NP to SH -403 1,469 2,503 -2,713 23,039 -10,279 -10,791 -42.17%
-
Tax Rate - 5.75% 1.57% - 0.66% - - -
Total Cost 45,666 43,227 49,515 41,849 7,688 38,800 38,615 2.83%
-
Net Worth 21,756 22,616 16,884 9,637 15,521 -22,373 -12,400 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 21,756 22,616 16,884 9,637 15,521 -22,373 -12,400 -
NOSH 41,838 41,881 41,180 24,093 22,173 19,976 20,000 13.08%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -0.99% 2.95% 4.81% -6.93% 74.98% -12.98% 0.00% -
ROE -1.85% 6.50% 14.82% -28.15% 148.43% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 108.08 106.34 126.32 162.44 138.57 171.91 193.08 -9.21%
EPS -0.96 3.51 6.08 -11.26 103.90 -51.46 -53.96 -48.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.54 0.41 0.40 0.70 -1.12 -0.62 -
Adjusted Per Share Value based on latest NOSH - 24,093
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 6.08 5.99 6.99 5.26 4.13 4.62 5.19 2.67%
EPS -0.05 0.20 0.34 -0.36 3.10 -1.38 -1.45 -42.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0292 0.0304 0.0227 0.013 0.0209 -0.0301 -0.0167 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.28 0.37 0.94 1.42 0.51 1.39 1.80 -
P/RPS 0.26 0.35 0.74 0.87 0.37 0.81 0.93 -19.12%
P/EPS -29.07 10.55 15.47 -12.61 0.49 -2.70 -3.34 43.39%
EY -3.44 9.48 6.47 -7.93 203.73 -37.02 -29.98 -30.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.69 2.29 3.55 0.73 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 08/03/06 23/02/05 24/02/04 26/02/03 22/02/02 06/04/01 -
Price 0.33 0.33 0.84 0.83 0.50 2.15 1.69 -
P/RPS 0.31 0.31 0.66 0.51 0.36 1.25 0.88 -15.95%
P/EPS -34.26 9.41 13.82 -7.37 0.48 -4.18 -3.13 48.98%
EY -2.92 10.63 7.24 -13.57 207.80 -23.93 -31.93 -32.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.61 2.05 2.07 0.71 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