[ANALABS] YoY Annualized Quarter 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- -4.51%
YoY- 30.16%
Quarter Report
Latest QR
Upcoming QR
ANALABS's Result
ANALABS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 57,966 39,612 37,194 34,464 31,582 31,782 31,848 10.48%
PBT 14,426 11,532 8,604 8,382 7,120 4,046 7,104 12.51%
Tax -2,904 -22 -1,900 -1,362 -1,782 -1,140 -1,938 6.96%
NP 11,522 11,510 6,704 7,020 5,338 2,906 5,166 14.29%
-
NP to SH 11,522 11,594 6,620 6,948 5,338 2,906 5,166 14.29%
-
Tax Rate 20.13% 0.19% 22.08% 16.25% 25.03% 28.18% 27.28% -
Total Cost 46,444 28,102 30,490 27,444 26,244 28,876 26,682 9.66%
-
Net Worth 109,136 101,387 91,310 90,000 84,758 81,656 84,097 4.43%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 5,367 3,936 2,402 1,500 12 - - -
Div Payout % 46.58% 33.95% 36.30% 21.59% 0.23% - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 109,136 101,387 91,310 90,000 84,758 81,656 84,097 4.43%
NOSH 59,637 59,639 60,072 60,000 60,112 60,041 60,069 -0.12%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 19.88% 29.06% 18.02% 20.37% 16.90% 9.14% 16.22% -
ROE 10.56% 11.44% 7.25% 7.72% 6.30% 3.56% 6.14% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 97.20 66.42 61.92 57.44 52.54 52.93 53.02 10.61%
EPS 19.32 19.44 11.02 11.58 8.88 4.84 8.60 14.42%
DPS 9.00 6.60 4.00 2.50 0.02 0.00 0.00 -
NAPS 1.83 1.70 1.52 1.50 1.41 1.36 1.40 4.56%
Adjusted Per Share Value based on latest NOSH - 59,927
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 48.29 33.00 30.98 28.71 26.31 26.47 26.53 10.48%
EPS 9.60 9.66 5.51 5.79 4.45 2.42 4.30 14.30%
DPS 4.47 3.28 2.00 1.25 0.01 0.00 0.00 -
NAPS 0.9091 0.8446 0.7606 0.7497 0.706 0.6802 0.7005 4.43%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.74 1.03 0.75 0.74 0.83 1.27 1.74 -
P/RPS 0.76 1.55 1.21 1.29 1.58 2.40 3.28 -21.61%
P/EPS 3.83 5.30 6.81 6.39 9.35 26.24 20.23 -24.20%
EY 26.11 18.87 14.69 15.65 10.70 3.81 4.94 31.94%
DY 12.16 6.41 5.33 3.38 0.02 0.00 0.00 -
P/NAPS 0.40 0.61 0.49 0.49 0.59 0.93 1.24 -17.17%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 24/12/08 31/12/07 14/12/06 28/12/05 17/12/04 23/12/03 23/12/02 -
Price 0.79 1.00 0.72 0.75 0.83 1.00 1.54 -
P/RPS 0.81 1.51 1.16 1.31 1.58 1.89 2.90 -19.13%
P/EPS 4.09 5.14 6.53 6.48 9.35 20.66 17.91 -21.80%
EY 24.46 19.44 15.31 15.44 10.70 4.84 5.58 27.90%
DY 11.39 6.60 5.56 3.33 0.02 0.00 0.00 -
P/NAPS 0.43 0.59 0.47 0.50 0.59 0.74 1.10 -14.47%

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