[AHB] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[AHB] AHB HOLDINGS BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 46.42%
YoY- -32.72%
Quarter Report
Latest QR
Upcoming QR
AHB's Result
AHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 45,176 53,688 57,425 57,844 58,936 49,714 56,272 -13.60%
PBT 1,484 234 4,233 3,676 2,488 4,023 4,210 -50.06%
Tax 0 -100 -8 -74 -28 -605 -97 -
NP 1,484 134 4,225 3,602 2,460 3,418 4,113 -49.28%
-
NP to SH 1,648 121 4,225 3,602 2,460 3,418 4,113 -45.61%
-
Tax Rate 0.00% 42.74% 0.19% 2.01% 1.13% 15.04% 2.30% -
Total Cost 43,692 53,554 53,200 54,242 56,476 46,296 52,158 -11.12%
-
Net Worth 16,395 19,610 18,720 16,897 16,097 14,278 10,701 32.86%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 16,395 19,610 18,720 16,897 16,097 14,278 10,701 32.86%
NOSH 42,040 41,724 41,601 41,212 41,275 40,797 36,901 9.07%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.28% 0.25% 7.36% 6.23% 4.17% 6.88% 7.31% -
ROE 10.05% 0.62% 22.57% 21.32% 15.28% 23.94% 38.44% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 107.46 128.67 138.04 140.35 142.79 121.86 152.49 -20.79%
EPS 3.92 0.29 10.16 8.74 5.96 9.42 11.15 -50.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.47 0.45 0.41 0.39 0.35 0.29 21.81%
Adjusted Per Share Value based on latest NOSH - 41,180
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 6.26 7.44 7.95 8.01 8.16 6.89 7.79 -13.55%
EPS 0.23 0.02 0.59 0.50 0.34 0.47 0.57 -45.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0227 0.0272 0.0259 0.0234 0.0223 0.0198 0.0148 32.96%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.44 0.62 0.83 0.94 0.88 0.76 0.85 -
P/RPS 0.41 0.48 0.60 0.67 0.62 0.62 0.56 -18.75%
P/EPS 11.22 213.79 8.17 10.76 14.77 9.07 7.63 29.28%
EY 8.91 0.47 12.24 9.30 6.77 11.02 13.11 -22.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.32 1.84 2.29 2.26 2.17 2.93 -46.98%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 08/06/05 23/02/05 30/11/04 25/08/04 24/05/04 -
Price 0.31 0.55 0.75 0.84 0.85 0.80 0.82 -
P/RPS 0.29 0.43 0.54 0.60 0.60 0.66 0.54 -33.90%
P/EPS 7.91 189.66 7.38 9.61 14.26 9.55 7.36 4.91%
EY 12.65 0.53 13.54 10.40 7.01 10.47 13.59 -4.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.17 1.67 2.05 2.18 2.29 2.83 -57.25%

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