[ANALABS] QoQ Cumulative Quarter Result on 30-Apr-2013 [#4]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- 20.21%
YoY- -34.51%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 110,388 72,509 37,314 147,376 111,982 74,113 33,016 123.10%
PBT 12,106 8,355 5,128 13,626 10,596 6,260 3,137 145.42%
Tax -2,286 -1,194 -412 -4,080 -2,655 -1,689 -645 131.92%
NP 9,820 7,161 4,716 9,546 7,941 4,571 2,492 148.86%
-
NP to SH 9,068 6,336 4,099 9,546 7,941 4,571 2,492 136.02%
-
Tax Rate 18.88% 14.29% 8.03% 29.94% 25.06% 26.98% 20.56% -
Total Cost 100,568 65,348 32,598 137,830 104,041 69,542 30,524 120.93%
-
Net Worth 176,178 173,951 167,529 165,195 164,802 162,537 162,187 5.65%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 2,377 3,168 - 3,210 3,225 3,227 - -
Div Payout % 26.22% 50.00% - 33.63% 40.62% 70.60% - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 176,178 173,951 167,529 165,195 164,802 162,537 162,187 5.65%
NOSH 57,574 57,600 57,570 58,373 58,648 58,677 59,192 -1.82%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 8.90% 9.88% 12.64% 6.48% 7.09% 6.17% 7.55% -
ROE 5.15% 3.64% 2.45% 5.78% 4.82% 2.81% 1.54% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 191.73 125.88 64.81 252.47 190.94 126.31 55.78 127.24%
EPS 15.75 11.00 7.12 16.46 13.54 7.79 4.21 140.41%
DPS 4.13 5.50 0.00 5.50 5.50 5.50 0.00 -
NAPS 3.06 3.02 2.91 2.83 2.81 2.77 2.74 7.62%
Adjusted Per Share Value based on latest NOSH - 57,697
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 91.95 60.40 31.08 122.76 93.28 61.74 27.50 123.11%
EPS 7.55 5.28 3.41 7.95 6.61 3.81 2.08 135.63%
DPS 1.98 2.64 0.00 2.67 2.69 2.69 0.00 -
NAPS 1.4676 1.449 1.3955 1.3761 1.3728 1.3539 1.351 5.65%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 1.70 1.69 1.68 1.50 1.51 1.58 1.50 -
P/RPS 0.89 1.34 2.59 0.59 0.79 1.25 2.69 -52.06%
P/EPS 10.79 15.36 23.60 9.17 11.15 20.28 35.63 -54.80%
EY 9.26 6.51 4.24 10.90 8.97 4.93 2.81 120.96%
DY 2.43 3.25 0.00 3.67 3.64 3.48 0.00 -
P/NAPS 0.56 0.56 0.58 0.53 0.54 0.57 0.55 1.20%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 27/03/14 24/12/13 25/09/13 28/06/13 28/03/13 27/12/12 20/09/12 -
Price 1.71 1.82 1.70 1.68 1.45 1.57 1.49 -
P/RPS 0.89 1.45 2.62 0.67 0.76 1.24 2.67 -51.82%
P/EPS 10.86 16.55 23.88 10.27 10.71 20.15 35.39 -54.40%
EY 9.21 6.04 4.19 9.73 9.34 4.96 2.83 119.13%
DY 2.42 3.02 0.00 3.27 3.79 3.50 0.00 -
P/NAPS 0.56 0.60 0.58 0.59 0.52 0.57 0.54 2.44%

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