[ANALABS] QoQ TTM Result on 31-Oct-2005 [#2]

Stock
[ANALABS] ANALABS RESOURCES BHD
Announcement Date
28-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 3.92%
YoY- 13.48%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
TTM Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 35,517 34,141 34,579 33,447 32,938 32,006 30,992 9.53%
PBT 4,062 4,416 5,700 5,978 5,820 5,347 5,377 -17.09%
Tax -1,771 -1,713 -1,198 -824 -863 -1,034 -226 296.01%
NP 2,291 2,703 4,502 5,154 4,957 4,313 5,151 -41.81%
-
NP to SH 2,294 2,699 4,510 5,117 4,924 4,313 5,151 -41.76%
-
Tax Rate 43.60% 38.79% 21.02% 13.78% 14.83% 19.34% 4.20% -
Total Cost 33,226 31,438 30,077 28,293 27,981 27,693 25,841 18.29%
-
Net Worth 89,872 87,899 88,968 89,891 88,248 60,170 85,715 3.21%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 749 749 749 1,348 1,200 1,200 613 14.33%
Div Payout % 32.65% 27.75% 16.61% 26.35% 24.38% 27.84% 11.90% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 89,872 87,899 88,968 89,891 88,248 60,170 85,715 3.21%
NOSH 59,915 59,795 59,710 59,927 60,033 60,170 59,941 -0.02%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 6.45% 7.92% 13.02% 15.41% 15.05% 13.48% 16.62% -
ROE 2.55% 3.07% 5.07% 5.69% 5.58% 7.17% 6.01% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 59.28 57.10 57.91 55.81 54.87 53.19 51.70 9.57%
EPS 3.83 4.51 7.55 8.54 8.20 7.17 8.59 -41.72%
DPS 1.25 1.25 1.25 2.25 2.00 2.00 1.02 14.56%
NAPS 1.50 1.47 1.49 1.50 1.47 1.00 1.43 3.24%
Adjusted Per Share Value based on latest NOSH - 59,927
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 29.59 28.44 28.80 27.86 27.44 26.66 25.82 9.53%
EPS 1.91 2.25 3.76 4.26 4.10 3.59 4.29 -41.77%
DPS 0.62 0.62 0.62 1.12 1.00 1.00 0.51 13.94%
NAPS 0.7486 0.7322 0.7411 0.7488 0.7351 0.5012 0.714 3.21%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.70 0.75 0.74 0.74 0.80 0.82 0.83 -
P/RPS 1.18 1.31 1.28 1.33 1.46 1.54 1.61 -18.75%
P/EPS 18.28 16.62 9.80 8.67 9.75 11.44 9.66 53.16%
EY 5.47 6.02 10.21 11.54 10.25 8.74 10.35 -34.70%
DY 1.79 1.67 1.69 3.04 2.50 2.44 1.23 28.50%
P/NAPS 0.47 0.51 0.50 0.49 0.54 0.82 0.58 -13.11%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 26/09/06 30/06/06 31/03/06 28/12/05 23/09/05 30/06/05 24/03/05 -
Price 0.72 0.73 0.78 0.75 0.72 0.74 0.86 -
P/RPS 1.21 1.28 1.35 1.34 1.31 1.39 1.66 -19.05%
P/EPS 18.81 16.17 10.33 8.78 8.78 10.32 10.01 52.45%
EY 5.32 6.18 9.68 11.38 11.39 9.69 9.99 -34.37%
DY 1.74 1.71 1.60 3.00 2.78 2.70 1.19 28.91%
P/NAPS 0.48 0.50 0.52 0.50 0.49 0.74 0.60 -13.85%

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