[BURSA] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
01-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 82.13%
YoY- 367.84%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 71,250 257,629 200,225 136,027 73,578 286,554 219,485 -52.79%
PBT 33,617 117,587 95,103 66,913 36,861 63,482 39,704 -10.51%
Tax -10,619 -36,248 -29,827 -22,529 -12,491 -28,407 -23,803 -41.64%
NP 22,998 81,339 65,276 44,384 24,370 35,075 15,901 27.92%
-
NP to SH 22,194 81,339 65,276 44,384 24,370 35,075 15,901 24.91%
-
Tax Rate 31.59% 30.83% 31.36% 33.67% 33.89% 44.75% 59.95% -
Total Cost 48,252 176,290 134,949 91,643 49,208 251,479 203,584 -61.73%
-
Net Worth 877,437 852,122 1,147,448 1,121,134 1,005,946 1,483,171 0 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 96,832 47,611 46,137 - - - -
Div Payout % - 119.05% 72.94% 103.95% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 877,437 852,122 1,147,448 1,121,134 1,005,946 1,483,171 0 -
NOSH 516,139 484,160 476,119 461,372 420,898 501,071 500,031 2.13%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 32.28% 31.57% 32.60% 32.63% 33.12% 12.24% 7.24% -
ROE 2.53% 9.55% 5.69% 3.96% 2.42% 2.36% 0.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 13.80 53.21 42.05 29.48 17.48 57.19 43.89 -53.79%
EPS 4.30 16.80 13.71 9.62 5.79 7.00 3.18 22.30%
DPS 0.00 20.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 1.70 1.76 2.41 2.43 2.39 2.96 0.00 -
Adjusted Per Share Value based on latest NOSH - 501,604
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 8.80 31.83 24.74 16.81 9.09 35.41 27.12 -52.81%
EPS 2.74 10.05 8.07 5.48 3.01 4.33 1.96 25.05%
DPS 0.00 11.96 5.88 5.70 0.00 0.00 0.00 -
NAPS 1.0842 1.0529 1.4178 1.3853 1.243 1.8327 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - - -
Price 5.90 3.66 4.58 3.82 3.90 0.00 0.00 -
P/RPS 42.74 6.88 10.89 12.96 22.31 0.00 0.00 -
P/EPS 137.21 21.79 33.41 39.71 67.36 0.00 0.00 -
EY 0.73 4.59 2.99 2.52 1.48 0.00 0.00 -
DY 0.00 5.46 2.18 2.62 0.00 0.00 0.00 -
P/NAPS 3.47 2.08 1.90 1.57 1.63 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 27/04/06 16/02/06 31/10/05 01/08/05 06/05/05 - - -
Price 6.60 4.60 4.54 4.64 3.86 0.00 0.00 -
P/RPS 47.81 8.64 10.80 15.74 22.08 0.00 0.00 -
P/EPS 153.49 27.38 33.11 48.23 66.67 0.00 0.00 -
EY 0.65 3.65 3.02 2.07 1.50 0.00 0.00 -
DY 0.00 4.35 2.20 2.16 0.00 0.00 0.00 -
P/NAPS 3.88 2.61 1.88 1.91 1.62 0.00 0.00 -

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