[APB] QoQ Cumulative Quarter Result on 31-Mar-2005 [#2]

Stock
[APB] APB RESOURCES BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Mar-2005 [#2]
Profit Trend
QoQ- 188.75%
YoY- 135.76%
Quarter Report
Latest QR
Upcoming QR
APB's Result
APB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 38,390 130,468 92,231 52,854 19,128 47,395 26,215 28.86%
PBT 3,654 17,415 12,955 8,003 2,787 -11,647 -13,608 -
Tax -1,125 -4,923 -3,673 -2,381 -840 -1,834 -699 37.21%
NP 2,529 12,492 9,282 5,622 1,947 -13,481 -14,307 -
-
NP to SH 2,529 12,492 9,282 5,622 1,947 -13,481 -14,307 -
-
Tax Rate 30.79% 28.27% 28.35% 29.75% 30.14% - - -
Total Cost 35,861 117,976 82,949 47,232 17,181 60,876 40,522 -7.80%
-
Net Worth 117,101 94,839 91,768 90,646 90,324 36,751 24,187 185.36%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 2,414 3,345 - - - - -
Div Payout % - 19.33% 36.05% - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 117,101 94,839 91,768 90,646 90,324 36,751 24,187 185.36%
NOSH 98,404 95,797 95,592 96,432 100,360 41,762 27,802 131.71%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.59% 9.57% 10.06% 10.64% 10.18% -28.44% -54.58% -
ROE 2.16% 13.17% 10.11% 6.20% 2.16% -36.68% -59.15% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 39.01 136.19 96.48 54.81 19.06 113.49 94.29 -44.38%
EPS 2.57 13.04 9.71 5.83 1.94 -32.28 -51.46 -
DPS 0.00 2.52 3.50 0.00 0.00 0.00 0.00 -
NAPS 1.19 0.99 0.96 0.94 0.90 0.88 0.87 23.15%
Adjusted Per Share Value based on latest NOSH - 94,205
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 34.01 115.59 81.71 46.83 16.95 41.99 23.22 28.88%
EPS 2.24 11.07 8.22 4.98 1.72 -11.94 -12.68 -
DPS 0.00 2.14 2.96 0.00 0.00 0.00 0.00 -
NAPS 1.0374 0.8402 0.813 0.8031 0.8002 0.3256 0.2143 185.34%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.79 0.81 0.88 0.94 1.10 1.06 1.13 -
P/RPS 2.02 0.59 0.91 1.72 5.77 0.93 1.20 41.37%
P/EPS 30.74 6.21 9.06 16.12 56.70 -3.28 -2.20 -
EY 3.25 16.10 11.03 6.20 1.76 -30.45 -45.54 -
DY 0.00 3.11 3.98 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.82 0.92 1.00 1.22 1.20 1.30 -36.28%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 30/11/05 29/08/05 19/05/05 24/02/05 29/11/04 17/08/04 -
Price 0.76 0.79 0.81 0.89 1.00 1.12 0.94 -
P/RPS 1.95 0.58 0.84 1.62 5.25 0.99 1.00 55.89%
P/EPS 29.57 6.06 8.34 15.27 51.55 -3.47 -1.83 -
EY 3.38 16.51 11.99 6.55 1.94 -28.82 -54.74 -
DY 0.00 3.19 4.32 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.80 0.84 0.95 1.11 1.27 1.08 -29.38%

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