[AHB] QoQ Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[AHB] AHB HOLDINGS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 127.13%
YoY- 758.54%
Quarter Report
Latest QR
Upcoming QR
AHB's Result
AHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 49,714 56,272 55,060 51,600 26,065 29,270 30,018 40.02%
PBT 4,023 4,210 5,442 1,540 -5,118 458 666 232.04%
Tax -605 -97 -88 -132 -72 -141 -278 68.01%
NP 3,418 4,113 5,354 1,408 -5,190 317 388 327.10%
-
NP to SH 3,418 4,113 5,354 1,408 -5,190 317 388 327.10%
-
Tax Rate 15.04% 2.30% 1.62% 8.57% - 30.79% 41.74% -
Total Cost 46,296 52,158 49,706 50,192 31,255 28,953 29,630 34.68%
-
Net Worth 14,278 10,701 9,638 8,158 10,615 88,936 19,681 -19.27%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 14,278 10,701 9,638 8,158 10,615 88,936 19,681 -19.27%
NOSH 40,797 36,901 24,095 23,311 23,590 125,263 28,115 28.20%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.88% 7.31% 9.72% 2.73% -19.91% 1.08% 1.29% -
ROE 23.94% 38.44% 55.55% 17.26% -48.89% 0.36% 1.97% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 121.86 152.49 228.51 221.35 110.49 23.37 106.77 9.22%
EPS 9.42 11.15 22.22 6.04 -22.00 0.25 1.38 260.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.29 0.40 0.35 0.45 0.71 0.70 -37.03%
Adjusted Per Share Value based on latest NOSH - 23,311
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.89 7.79 7.63 7.15 3.61 4.05 4.16 40.02%
EPS 0.47 0.57 0.74 0.20 -0.72 0.04 0.05 346.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0198 0.0148 0.0133 0.0113 0.0147 0.1232 0.0273 -19.29%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.76 0.85 1.42 1.14 0.68 0.50 0.51 -
P/RPS 0.62 0.56 0.62 0.52 0.62 2.14 0.48 18.62%
P/EPS 9.07 7.63 6.39 18.87 -3.09 197.37 36.96 -60.83%
EY 11.02 13.11 15.65 5.30 -32.35 0.51 2.71 154.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.93 3.55 3.26 1.51 0.70 0.73 106.87%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 24/05/04 24/02/04 21/11/03 29/08/03 27/05/03 26/02/03 -
Price 0.80 0.82 0.83 1.26 1.38 0.50 0.50 -
P/RPS 0.66 0.54 0.36 0.57 1.25 2.14 0.47 25.42%
P/EPS 9.55 7.36 3.74 20.86 -6.27 197.37 36.23 -58.92%
EY 10.47 13.59 26.77 4.79 -15.94 0.51 2.76 143.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.83 2.07 3.60 3.07 0.70 0.71 118.45%

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