[AHB] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[AHB] AHB HOLDINGS BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 280.26%
YoY- 1279.9%
Quarter Report
Latest QR
Upcoming QR
AHB's Result
AHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 55,832 39,404 57,844 55,060 30,018 33,706 43,452 4.26%
PBT 4,258 6,074 3,676 5,442 666 -8,844 -7,278 -
Tax 0 0 -74 -88 -278 -74 7,278 -
NP 4,258 6,074 3,602 5,354 388 -8,918 0 -
-
NP to SH 4,418 6,218 3,602 5,354 388 -8,918 -7,208 -
-
Tax Rate 0.00% 0.00% 2.01% 1.62% 41.74% - - -
Total Cost 51,574 33,330 54,242 49,706 29,630 42,624 43,452 2.89%
-
Net Worth 21,755 22,589 16,897 9,638 19,681 -22,364 -12,379 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 21,755 22,589 16,897 9,638 19,681 -22,364 -12,379 -
NOSH 41,837 41,831 41,212 24,095 28,115 19,968 19,966 13.11%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 7.63% 15.41% 6.23% 9.72% 1.29% -26.46% 0.00% -
ROE 20.31% 27.53% 21.32% 55.55% 1.97% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 133.45 94.20 140.35 228.51 106.77 168.79 217.62 -7.82%
EPS 10.56 14.52 8.74 22.22 1.38 -44.66 36.10 -18.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.54 0.41 0.40 0.70 -1.12 -0.62 -
Adjusted Per Share Value based on latest NOSH - 24,093
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 7.50 5.30 7.77 7.40 4.03 4.53 5.84 4.25%
EPS 0.59 0.84 0.48 0.72 0.05 -1.20 -0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0292 0.0304 0.0227 0.013 0.0264 -0.0301 -0.0166 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.28 0.37 0.94 1.42 0.51 1.39 1.80 -
P/RPS 0.21 0.39 0.67 0.62 0.48 0.82 0.83 -20.46%
P/EPS 2.65 2.49 10.76 6.39 36.96 -3.11 -4.99 -
EY 37.71 40.17 9.30 15.65 2.71 -32.13 -20.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.69 2.29 3.55 0.73 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 08/03/06 23/02/05 24/02/04 26/02/03 22/02/02 06/04/01 -
Price 0.33 0.33 0.84 0.83 0.50 2.15 1.69 -
P/RPS 0.25 0.35 0.60 0.36 0.47 1.27 0.78 -17.26%
P/EPS 3.13 2.22 9.61 3.74 36.23 -4.81 -4.68 -
EY 32.00 45.04 10.40 26.77 2.76 -20.77 -21.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.61 2.05 2.07 0.71 0.00 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