[AHB] YoY Cumulative 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- 660.51%
YoY- 1279.9%
Quarter Report
Latest QR
Upcoming QR
AHB's Result
AHB's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 27,916 19,702 28,922 27,530 15,009 16,853 21,726 4.26%
PBT 2,129 3,037 1,838 2,721 333 -4,422 -3,639 -
Tax 0 0 -37 -44 -139 -37 3,639 -
NP 2,129 3,037 1,801 2,677 194 -4,459 0 -
-
NP to SH 2,209 3,109 1,801 2,677 194 -4,459 -3,604 -
-
Tax Rate 0.00% 0.00% 2.01% 1.62% 41.74% - - -
Total Cost 25,787 16,665 27,121 24,853 14,815 21,312 21,726 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 10.15% 13.76% 10.66% 27.78% 0.99% 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 66.73 47.10 70.18 114.25 53.38 84.40 108.81 -7.82%
EPS 5.28 7.26 4.37 11.11 0.69 -22.33 18.05 -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 3.75 2.65 3.89 3.70 2.02 2.26 2.92 4.25%
EPS 0.30 0.42 0.24 0.36 0.03 -0.60 -0.48 -
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 0.42 0.79 1.34 1.24 0.96 1.65 1.65 -20.38%
P/EPS 5.30 4.98 21.51 12.78 73.91 -6.22 -9.97 -
EY 18.86 20.09 4.65 7.82 1.35 -16.06 -10.03 -
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 0.49 0.70 1.20 0.73 0.94 2.55 1.55 -17.45%
P/EPS 6.25 4.44 19.22 7.47 72.46 -9.63 -9.36 -
EY 16.00 22.52 5.20 13.39 1.38 -10.39 -10.68 -
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