[AHB] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[AHB] AHB HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -82.01%
YoY- 74.72%
Quarter Report
Latest QR
Upcoming QR
AHB's Result
AHB's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 53,688 43,069 28,922 14,734 49,714 42,204 27,530 56.15%
PBT 234 3,175 1,838 622 4,023 3,158 2,721 -80.54%
Tax -100 -6 -37 -7 -605 -73 -44 72.94%
NP 134 3,169 1,801 615 3,418 3,085 2,677 -86.44%
-
NP to SH 121 3,169 1,801 615 3,418 3,085 2,677 -87.33%
-
Tax Rate 42.74% 0.19% 2.01% 1.13% 15.04% 2.31% 1.62% -
Total Cost 53,554 39,900 27,121 14,119 46,296 39,119 24,853 66.90%
-
Net Worth 19,610 18,720 16,897 16,097 14,278 10,701 9,638 60.63%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 19,610 18,720 16,897 16,097 14,278 10,701 9,638 60.63%
NOSH 41,724 41,601 41,212 41,275 40,797 36,901 24,095 44.25%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.25% 7.36% 6.23% 4.17% 6.88% 7.31% 9.72% -
ROE 0.62% 16.93% 10.66% 3.82% 23.94% 28.83% 27.78% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 128.67 103.53 70.18 35.70 121.86 114.37 114.25 8.25%
EPS 0.29 7.62 4.37 1.49 9.42 8.36 11.11 -91.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.45 0.41 0.39 0.35 0.29 0.40 11.36%
Adjusted Per Share Value based on latest NOSH - 41,275
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 7.22 5.79 3.89 1.98 6.68 5.67 3.70 56.21%
EPS 0.02 0.43 0.24 0.08 0.46 0.41 0.36 -85.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0264 0.0252 0.0227 0.0216 0.0192 0.0144 0.013 60.43%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.62 0.83 0.94 0.88 0.76 0.85 1.42 -
P/RPS 0.48 0.80 1.34 2.47 0.62 0.74 1.24 -46.91%
P/EPS 213.79 10.90 21.51 59.06 9.07 10.17 12.78 555.21%
EY 0.47 9.18 4.65 1.69 11.02 9.84 7.82 -84.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.84 2.29 2.26 2.17 2.93 3.55 -48.32%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 08/06/05 23/02/05 30/11/04 25/08/04 24/05/04 24/02/04 -
Price 0.55 0.75 0.84 0.85 0.80 0.82 0.83 -
P/RPS 0.43 0.72 1.20 2.38 0.66 0.72 0.73 -29.75%
P/EPS 189.66 9.85 19.22 57.05 9.55 9.81 7.47 765.55%
EY 0.53 10.16 5.20 1.75 10.47 10.20 13.39 -88.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.67 2.05 2.18 2.29 2.83 2.07 -31.66%

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