Highlights

[ANZO] QoQ Annualized Quarter Result on 2011-09-30 [#3]

Stock [ANZO]: ANZO HOLDINGS BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     9.78%    YoY -     46.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 22,632 15,968 11,614 11,638 12,178 11,028 6,428 131.61%
  QoQ % 41.73% 37.49% -0.21% -4.43% 10.43% 71.56% -
  Horiz. % 352.08% 248.41% 180.68% 181.06% 189.45% 171.56% 100.00%
PBT -2,274 -300 -1,753 -1,404 -1,558 -3,384 -2,818 -13.34%
  QoQ % -658.00% 82.89% -24.86% 9.88% 53.96% -20.09% -
  Horiz. % 80.70% 10.65% 62.21% 49.82% 55.29% 120.09% 100.00%
Tax 410 736 64 21 32 84 -1 -
  QoQ % -44.29% 1,050.00% 199.99% -33.33% -61.90% 8,500.00% -
  Horiz. % -41,000.00% -73,600.00% -6,400.00% -2,133.40% -3,200.00% -8,400.00% 100.00%
NP -1,864 436 -1,689 -1,382 -1,526 -3,300 -2,819 -24.12%
  QoQ % -527.52% 125.81% -22.16% 9.39% 53.76% -17.06% -
  Horiz. % 66.12% -15.47% 59.91% 49.05% 54.13% 117.06% 100.00%
NP to SH -1,846 444 -1,684 -1,389 -1,540 -3,316 -2,819 -24.61%
  QoQ % -515.77% 126.37% -21.21% 9.78% 53.56% -17.63% -
  Horiz. % 65.48% -15.75% 59.74% 49.28% 54.63% 117.63% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 24,496 15,532 13,303 13,021 13,704 14,328 9,247 91.57%
  QoQ % 57.71% 16.76% 2.16% -4.98% -4.36% 54.95% -
  Horiz. % 264.91% 167.97% 143.86% 140.82% 148.20% 154.95% 100.00%
Net Worth 30,694 32,560 30,430 29,957 0 23,112 23,273 20.28%
  QoQ % -5.73% 7.00% 1.58% 0.00% 0.00% -0.69% -
  Horiz. % 131.88% 139.90% 130.75% 128.72% 0.00% 99.31% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 30,694 32,560 30,430 29,957 0 23,112 23,273 20.28%
  QoQ % -5.73% 7.00% 1.58% 0.00% 0.00% -0.69% -
  Horiz. % 131.88% 139.90% 130.75% 128.72% 0.00% 99.31% 100.00%
NOSH 180,980 185,000 174,285 170,892 173,846 171,836 167,797 5.18%
  QoQ % -2.17% 6.15% 1.99% -1.70% 1.17% 2.41% -
  Horiz. % 107.86% 110.25% 103.87% 101.84% 103.60% 102.41% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -8.24 % 2.73 % -14.54 % -11.88 % -12.53 % -29.92 % -43.86 % -67.23%
  QoQ % -401.83% 118.78% -22.39% 5.19% 58.12% 31.78% -
  Horiz. % 18.79% -6.22% 33.15% 27.09% 28.57% 68.22% 100.00%
ROE -6.01 % 1.36 % -5.53 % -4.64 % - % -14.35 % -12.11 % -37.34%
  QoQ % -541.91% 124.59% -19.18% 0.00% 0.00% -18.50% -
  Horiz. % 49.63% -11.23% 45.66% 38.32% 0.00% 118.50% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.51 8.63 6.66 6.81 7.01 6.42 3.83 120.30%
  QoQ % 44.96% 29.58% -2.20% -2.85% 9.19% 67.62% -
  Horiz. % 326.63% 225.33% 173.89% 177.81% 183.03% 167.62% 100.00%
EPS -1.02 0.24 -0.97 -0.81 -0.90 -1.92 -1.68 -28.32%
  QoQ % -525.00% 124.74% -19.75% 10.00% 53.12% -14.29% -
  Horiz. % 60.71% -14.29% 57.74% 48.21% 53.57% 114.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1696 0.1760 0.1746 0.1753 0.0000 0.1345 0.1387 14.36%
  QoQ % -3.64% 0.80% -0.40% 0.00% 0.00% -3.03% -
  Horiz. % 122.28% 126.89% 125.88% 126.39% 0.00% 96.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 892,727
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.57 1.81 1.32 1.32 1.38 1.25 0.73 131.60%
  QoQ % 41.99% 37.12% 0.00% -4.35% 10.40% 71.23% -
  Horiz. % 352.05% 247.95% 180.82% 180.82% 189.04% 171.23% 100.00%
EPS -0.21 0.05 -0.19 -0.16 -0.17 -0.38 -0.32 -24.50%
  QoQ % -520.00% 126.32% -18.75% 5.88% 55.26% -18.75% -
  Horiz. % 65.62% -15.62% 59.38% 50.00% 53.12% 118.75% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0348 0.0370 0.0345 0.0340 0.0000 0.0262 0.0264 20.24%
  QoQ % -5.95% 7.25% 1.47% 0.00% 0.00% -0.76% -
  Horiz. % 131.82% 140.15% 130.68% 128.79% 0.00% 99.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.4200 0.7000 1.1200 0.0800 0.0900 0.1300 0.1300 -
P/RPS 3.36 8.11 16.81 1.17 1.28 2.03 3.39 -0.59%
  QoQ % -58.57% -51.75% 1,336.75% -8.59% -36.95% -40.12% -
  Horiz. % 99.12% 239.23% 495.87% 34.51% 37.76% 59.88% 100.00%
P/EPS -41.18 291.67 -115.91 -9.84 -10.16 -6.74 -7.74 205.07%
  QoQ % -114.12% 351.63% -1,077.95% 3.15% -50.74% 12.92% -
  Horiz. % 532.04% -3,768.35% 1,497.55% 127.13% 131.27% 87.08% 100.00%
EY -2.43 0.34 -0.86 -10.16 -9.84 -14.84 -12.92 -67.21%
  QoQ % -814.71% 139.53% 91.54% -3.25% 33.69% -14.86% -
  Horiz. % 18.81% -2.63% 6.66% 78.64% 76.16% 114.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.48 3.98 6.41 0.46 0.00 0.97 0.94 91.05%
  QoQ % -37.69% -37.91% 1,293.48% 0.00% 0.00% 3.19% -
  Horiz. % 263.83% 423.40% 681.91% 48.94% 0.00% 103.19% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 27/02/12 30/11/11 17/08/11 30/05/11 25/02/11 -
Price 0.4400 0.4600 1.2300 0.8000 0.0900 0.1100 0.1200 -
P/RPS 3.52 5.33 18.46 11.75 1.28 1.71 3.13 8.15%
  QoQ % -33.96% -71.13% 57.11% 817.97% -25.15% -45.37% -
  Horiz. % 112.46% 170.29% 589.78% 375.40% 40.89% 54.63% 100.00%
P/EPS -43.14 191.67 -127.30 -98.40 -10.16 -5.70 -7.14 232.10%
  QoQ % -122.51% 250.57% -29.37% -868.50% -78.25% 20.17% -
  Horiz. % 604.20% -2,684.45% 1,782.91% 1,378.15% 142.30% 79.83% 100.00%
EY -2.32 0.52 -0.79 -1.02 -9.84 -17.54 -14.00 -69.86%
  QoQ % -546.15% 165.82% 22.55% 89.63% 43.90% -25.29% -
  Horiz. % 16.57% -3.71% 5.64% 7.29% 70.29% 125.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.59 2.61 7.04 4.56 0.00 0.82 0.87 107.08%
  QoQ % -0.77% -62.93% 54.39% 0.00% 0.00% -5.75% -
  Horiz. % 297.70% 300.00% 809.20% 524.14% 0.00% 94.25% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1914 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.630.00 
 UCREST 0.250.00 
 PINEAPP 0.3850.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.170.00 
 BTECH 0.2450.00 
 3A 0.950.00 
 TENAGA-C57 0.060.00 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
4. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers