[ANALABS] QoQ Annualized Quarter Result on 31-Jul-2009 [#1]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -18.49%
YoY- -37.17%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 112,956 101,621 75,592 41,096 54,651 54,956 57,966 56.20%
PBT 20,929 20,641 15,600 10,880 11,620 12,786 14,426 28.24%
Tax -5,540 -5,488 -4,148 -3,240 -2,247 -2,124 -2,904 54.00%
NP 15,389 15,153 11,452 7,640 9,373 10,662 11,522 21.34%
-
NP to SH 15,389 15,153 11,452 7,640 9,373 10,662 11,522 21.34%
-
Tax Rate 26.47% 26.59% 26.59% 29.78% 19.34% 16.61% 20.13% -
Total Cost 97,567 86,468 64,140 33,456 45,278 44,293 46,444 64.25%
-
Net Worth 129,872 126,343 121,047 116,854 115,524 111,433 109,136 12.33%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 2,965 - 5,933 - 2,679 - 5,367 -32.74%
Div Payout % 19.27% - 51.81% - 28.59% - 46.58% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 129,872 126,343 121,047 116,854 115,524 111,433 109,136 12.33%
NOSH 59,302 59,316 59,336 59,316 59,548 59,590 59,637 -0.37%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 13.62% 14.91% 15.15% 18.59% 17.15% 19.40% 19.88% -
ROE 11.85% 11.99% 9.46% 6.54% 8.11% 9.57% 10.56% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 190.47 171.32 127.39 69.28 91.77 92.22 97.20 56.78%
EPS 25.95 25.55 19.30 12.88 15.74 17.89 19.32 21.80%
DPS 5.00 0.00 10.00 0.00 4.50 0.00 9.00 -32.49%
NAPS 2.19 2.13 2.04 1.97 1.94 1.87 1.83 12.75%
Adjusted Per Share Value based on latest NOSH - 59,316
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 94.09 84.65 62.97 34.23 45.52 45.78 48.29 56.19%
EPS 12.82 12.62 9.54 6.36 7.81 8.88 9.60 21.33%
DPS 2.47 0.00 4.94 0.00 2.23 0.00 4.47 -32.73%
NAPS 1.0818 1.0524 1.0083 0.9734 0.9623 0.9282 0.9091 12.32%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 1.72 1.21 1.14 1.04 0.87 0.81 0.74 -
P/RPS 0.90 0.71 0.89 1.50 0.95 0.88 0.76 11.96%
P/EPS 6.63 4.74 5.91 8.07 5.53 4.53 3.83 44.31%
EY 15.09 21.11 16.93 12.38 18.09 22.09 26.11 -30.68%
DY 2.91 0.00 8.77 0.00 5.17 0.00 12.16 -61.55%
P/NAPS 0.79 0.57 0.56 0.53 0.45 0.43 0.40 57.61%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 29/06/10 29/03/10 08/12/09 28/09/09 30/06/09 30/03/09 24/12/08 -
Price 1.75 1.26 1.13 1.09 0.90 0.79 0.79 -
P/RPS 0.92 0.74 0.89 1.57 0.98 0.86 0.81 8.88%
P/EPS 6.74 4.93 5.85 8.46 5.72 4.42 4.09 39.64%
EY 14.83 20.28 17.08 11.82 17.49 22.65 24.46 -28.43%
DY 2.86 0.00 8.85 0.00 5.00 0.00 11.39 -60.29%
P/NAPS 0.80 0.59 0.55 0.55 0.46 0.42 0.43 51.44%

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