[ABMB] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -526.84%
YoY- -292.92%
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,440,008 1,283,254 1,294,244 1,303,024 1,317,104 1,383,401 1,362,394 3.77%
PBT 238,928 -283,119 -350,066 -561,716 167,160 297,418 329,870 -19.39%
Tax -80,352 81,695 96,849 156,050 -71,532 -83,929 -93,649 -9.73%
NP 158,576 -201,424 -253,217 -405,666 95,628 213,489 236,221 -23.38%
-
NP to SH 158,248 -201,810 -253,630 -406,114 95,144 213,489 236,221 -23.49%
-
Tax Rate 33.63% - - - 42.79% 28.22% 28.39% -
Total Cost 1,281,432 1,484,678 1,547,461 1,708,690 1,221,476 1,169,912 1,126,173 9.01%
-
Net Worth 1,797,211 1,736,125 1,757,874 1,476,938 1,160,865 1,952,931 1,685,565 4.38%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - 34,873 30,998 -
Div Payout % - - - - - 16.34% 13.12% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,797,211 1,736,125 1,757,874 1,476,938 1,160,865 1,952,931 1,685,565 4.38%
NOSH 1,167,020 1,165,184 1,164,155 1,162,943 1,160,865 1,162,459 1,162,458 0.26%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.01% -15.70% -19.56% -31.13% 7.26% 15.43% 17.34% -
ROE 8.81% -11.62% -14.43% -27.50% 8.20% 10.93% 14.01% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 123.39 110.13 111.17 112.05 113.46 119.01 117.20 3.50%
EPS 13.56 -17.30 -21.79 -34.92 8.20 18.36 20.32 -23.69%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 2.67 -
NAPS 1.54 1.49 1.51 1.27 1.00 1.68 1.45 4.10%
Adjusted Per Share Value based on latest NOSH - 1,162,701
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 93.04 82.91 83.62 84.19 85.10 89.38 88.02 3.77%
EPS 10.22 -13.04 -16.39 -26.24 6.15 13.79 15.26 -23.50%
DPS 0.00 0.00 0.00 0.00 0.00 2.25 2.00 -
NAPS 1.1612 1.1217 1.1358 0.9542 0.75 1.2618 1.089 4.38%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.01 2.16 2.21 2.40 2.44 2.75 2.50 -
P/RPS 1.63 1.96 1.99 2.14 2.15 2.31 2.13 -16.37%
P/EPS 14.82 -12.47 -10.14 -6.87 29.77 14.97 12.30 13.26%
EY 6.75 -8.02 -9.86 -14.55 3.36 6.68 8.13 -11.69%
DY 0.00 0.00 0.00 0.00 0.00 1.09 1.07 -
P/NAPS 1.31 1.45 1.46 1.89 2.44 1.64 1.72 -16.64%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 07/08/06 30/05/06 17/02/06 30/11/05 30/08/05 30/05/05 24/02/05 -
Price 2.05 2.16 2.25 2.26 2.48 2.41 2.69 -
P/RPS 1.66 1.96 2.02 2.02 2.19 2.03 2.30 -19.58%
P/EPS 15.12 -12.47 -10.33 -6.47 30.26 13.12 13.24 9.28%
EY 6.61 -8.02 -9.68 -15.45 3.30 7.62 7.55 -8.50%
DY 0.00 0.00 0.00 0.00 0.00 1.24 0.99 -
P/NAPS 1.33 1.45 1.49 1.78 2.48 1.43 1.86 -20.08%

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