[ANALABS] QoQ TTM Result on 31-Jul-2004 [#1]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
28-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- 8.81%
YoY- 158.51%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
TTM Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 32,006 30,992 30,150 29,957 30,250 29,045 29,295 6.08%
PBT 5,347 5,377 4,927 3,803 3,390 1,270 1,983 93.84%
Tax -1,034 -226 -418 -220 -97 -1,282 -1,396 -18.15%
NP 4,313 5,151 4,509 3,583 3,293 -12 587 278.40%
-
NP to SH 4,313 5,151 4,509 3,583 3,293 -12 587 278.40%
-
Tax Rate 19.34% 4.20% 8.48% 5.78% 2.86% 100.94% 70.40% -
Total Cost 27,693 25,841 25,641 26,374 26,957 29,057 28,708 -2.37%
-
Net Worth 60,170 85,715 84,774 84,139 82,743 81,384 81,752 -18.49%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 1,200 613 607 600 - 598 598 59.16%
Div Payout % 27.84% 11.90% 13.46% 16.77% - 0.00% 102.00% -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 60,170 85,715 84,774 84,139 82,743 81,384 81,752 -18.49%
NOSH 60,170 59,941 60,123 60,099 59,959 59,841 60,112 0.06%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 13.48% 16.62% 14.96% 11.96% 10.89% -0.04% 2.00% -
ROE 7.17% 6.01% 5.32% 4.26% 3.98% -0.01% 0.72% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 53.19 51.70 50.15 49.85 50.45 48.54 48.73 6.01%
EPS 7.17 8.59 7.50 5.96 5.49 -0.02 0.98 277.33%
DPS 2.00 1.02 1.01 1.00 0.00 1.00 1.00 58.80%
NAPS 1.00 1.43 1.41 1.40 1.38 1.36 1.36 -18.54%
Adjusted Per Share Value based on latest NOSH - 60,099
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 26.66 25.82 25.11 24.95 25.20 24.19 24.40 6.08%
EPS 3.59 4.29 3.76 2.98 2.74 -0.01 0.49 277.68%
DPS 1.00 0.51 0.51 0.50 0.00 0.50 0.50 58.80%
NAPS 0.5012 0.714 0.7062 0.7009 0.6893 0.6779 0.681 -18.49%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.82 0.83 0.83 0.95 1.05 1.03 1.27 -
P/RPS 1.54 1.61 1.66 1.91 2.08 2.12 2.61 -29.67%
P/EPS 11.44 9.66 11.07 15.93 19.12 -5,136.38 130.06 -80.25%
EY 8.74 10.35 9.04 6.28 5.23 -0.02 0.77 405.81%
DY 2.44 1.23 1.22 1.05 0.00 0.97 0.79 112.23%
P/NAPS 0.82 0.58 0.59 0.68 0.76 0.76 0.93 -8.05%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 30/06/05 24/03/05 17/12/04 28/09/04 02/07/04 31/03/04 23/12/03 -
Price 0.74 0.86 0.83 0.82 0.88 1.10 1.00 -
P/RPS 1.39 1.66 1.66 1.65 1.74 2.27 2.05 -22.83%
P/EPS 10.32 10.01 11.07 13.75 16.02 -5,485.45 102.41 -78.37%
EY 9.69 9.99 9.04 7.27 6.24 -0.02 0.98 361.32%
DY 2.70 1.19 1.22 1.22 0.00 0.91 1.00 94.01%
P/NAPS 0.74 0.60 0.59 0.59 0.64 0.81 0.74 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