[AHB] QoQ Annualized Quarter 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- 280.26%
YoY- 1279.9%
Quarter Report
Latest QR
Upcoming QR
AHB's Result
AHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 58,936 49,714 56,272 55,060 51,600 26,065 29,270 59.25%
PBT 2,488 4,023 4,210 5,442 1,540 -5,118 458 208.07%
Tax -28 -605 -97 -88 -132 -72 -141 -65.86%
NP 2,460 3,418 4,113 5,354 1,408 -5,190 317 290.50%
-
NP to SH 2,460 3,418 4,113 5,354 1,408 -5,190 317 290.50%
-
Tax Rate 1.13% 15.04% 2.30% 1.62% 8.57% - 30.79% -
Total Cost 56,476 46,296 52,158 49,706 50,192 31,255 28,953 55.92%
-
Net Worth 16,097 14,278 10,701 9,638 8,158 10,615 88,936 -67.90%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 16,097 14,278 10,701 9,638 8,158 10,615 88,936 -67.90%
NOSH 41,275 40,797 36,901 24,095 23,311 23,590 125,263 -52.19%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.17% 6.88% 7.31% 9.72% 2.73% -19.91% 1.08% -
ROE 15.28% 23.94% 38.44% 55.55% 17.26% -48.89% 0.36% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 142.79 121.86 152.49 228.51 221.35 110.49 23.37 233.11%
EPS 5.96 9.42 11.15 22.22 6.04 -22.00 0.25 723.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.35 0.29 0.40 0.35 0.45 0.71 -32.85%
Adjusted Per Share Value based on latest NOSH - 24,093
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 8.16 6.89 7.79 7.63 7.15 3.61 4.05 59.31%
EPS 0.34 0.47 0.57 0.74 0.20 -0.72 0.04 314.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0223 0.0198 0.0148 0.0133 0.0113 0.0147 0.1232 -67.90%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.88 0.76 0.85 1.42 1.14 0.68 0.50 -
P/RPS 0.62 0.62 0.56 0.62 0.52 0.62 2.14 -56.11%
P/EPS 14.77 9.07 7.63 6.39 18.87 -3.09 197.37 -82.15%
EY 6.77 11.02 13.11 15.65 5.30 -32.35 0.51 457.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 2.17 2.93 3.55 3.26 1.51 0.70 117.97%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 25/08/04 24/05/04 24/02/04 21/11/03 29/08/03 27/05/03 -
Price 0.85 0.80 0.82 0.83 1.26 1.38 0.50 -
P/RPS 0.60 0.66 0.54 0.36 0.57 1.25 2.14 -57.06%
P/EPS 14.26 9.55 7.36 3.74 20.86 -6.27 197.37 -82.56%
EY 7.01 10.47 13.59 26.77 4.79 -15.94 0.51 471.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.29 2.83 2.07 3.60 3.07 0.70 112.81%

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