Highlights

[ANZO] QoQ Annualized Quarter Result on 2014-09-30 [#2]

Stock [ANZO]: ANZO HOLDINGS BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     7.50%    YoY -     -122.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 6,244 7,042 5,421 5,142 5,794 6,668 16,962 -48.73%
  QoQ % -11.33% 29.88% 5.43% -11.24% -13.11% -60.69% -
  Horiz. % 36.81% 41.52% 31.96% 30.32% 34.16% 39.31% 100.00%
PBT -4,024 -9,727 -8,605 -6,832 -7,658 -5,332 -3,667 6.41%
  QoQ % 58.63% -13.04% -25.95% 10.79% -43.62% -45.40% -
  Horiz. % 109.74% 265.26% 234.66% 186.31% 208.84% 145.40% 100.00%
Tax 80 508 -122 -177 80 80 -52 -
  QoQ % -84.25% 515.77% 31.10% -321.67% 0.00% 253.85% -
  Horiz. % -153.85% -976.92% 234.97% 341.02% -153.85% -153.85% 100.00%
NP -3,944 -9,219 -8,727 -7,009 -7,578 -5,252 -3,719 4.00%
  QoQ % 57.22% -5.63% -24.51% 7.50% -44.29% -41.22% -
  Horiz. % 106.05% 247.89% 234.67% 188.47% 203.76% 141.22% 100.00%
NP to SH -3,944 -9,219 -8,727 -7,009 -7,578 -5,252 -3,719 4.00%
  QoQ % 57.22% -5.63% -24.51% 7.50% -44.29% -41.22% -
  Horiz. % 106.05% 247.89% 234.67% 188.47% 203.76% 141.22% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 10,188 16,261 14,149 12,151 13,372 11,920 20,681 -37.71%
  QoQ % -37.35% 14.93% 16.43% -9.12% 12.18% -42.36% -
  Horiz. % 49.26% 78.63% 68.42% 58.76% 64.66% 57.64% 100.00%
Net Worth 46,229 46,963 48,111 50,808 49,844 51,073 43,337 4.41%
  QoQ % -1.56% -2.39% -5.31% 1.93% -2.41% 17.85% -
  Horiz. % 106.67% 108.37% 111.02% 117.24% 115.01% 117.85% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 46,229 46,963 48,111 50,808 49,844 51,073 43,337 4.41%
  QoQ % -1.56% -2.39% -5.31% 1.93% -2.41% 17.85% -
  Horiz. % 106.67% 108.37% 111.02% 117.24% 115.01% 117.85% 100.00%
NOSH 281,714 283,488 279,720 279,627 266,830 267,959 221,676 17.38%
  QoQ % -0.63% 1.35% 0.03% 4.80% -0.42% 20.88% -
  Horiz. % 127.08% 127.88% 126.18% 126.14% 120.37% 120.88% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -63.16 % -130.91 % -160.97 % -136.30 % -130.79 % -78.76 % -21.93 % 102.82%
  QoQ % 51.75% 18.67% -18.10% -4.21% -66.06% -259.14% -
  Horiz. % 288.01% 596.94% 734.02% 621.52% 596.40% 359.14% 100.00%
ROE -8.53 % -19.63 % -18.14 % -13.80 % -15.20 % -10.28 % -8.58 % -0.39%
  QoQ % 56.55% -8.21% -31.45% 9.21% -47.86% -19.81% -
  Horiz. % 99.42% 228.79% 211.42% 160.84% 177.16% 119.81% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.22 2.51 1.94 1.84 2.17 2.49 7.65 -56.27%
  QoQ % -11.55% 29.38% 5.43% -15.21% -12.85% -67.45% -
  Horiz. % 29.02% 32.81% 25.36% 24.05% 28.37% 32.55% 100.00%
EPS -1.40 -3.29 -3.12 -2.51 -2.84 -1.96 -1.68 -11.47%
  QoQ % 57.45% -5.45% -24.30% 11.62% -44.90% -16.67% -
  Horiz. % 83.33% 195.83% 185.71% 149.40% 169.05% 116.67% 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 0.1641 0.1676 0.1720 0.1817 0.1868 0.1906 0.1955 -11.05%
  QoQ % -2.09% -2.56% -5.34% -2.73% -1.99% -2.51% -
  Horiz. % 83.94% 85.73% 87.98% 92.94% 95.55% 97.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,777
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.71 0.80 0.62 0.58 0.66 0.76 1.93 -48.75%
  QoQ % -11.25% 29.03% 6.90% -12.12% -13.16% -60.62% -
  Horiz. % 36.79% 41.45% 32.12% 30.05% 34.20% 39.38% 100.00%
EPS -0.45 -1.05 -0.99 -0.80 -0.86 -0.60 -0.42 4.72%
  QoQ % 57.14% -6.06% -23.75% 6.98% -43.33% -42.86% -
  Horiz. % 107.14% 250.00% 235.71% 190.48% 204.76% 142.86% 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 0.0525 0.0533 0.0546 0.0577 0.0566 0.0580 0.0492 4.44%
  QoQ % -1.50% -2.38% -5.37% 1.94% -2.41% 17.89% -
  Horiz. % 106.71% 108.33% 110.98% 117.28% 115.04% 117.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.1900 0.1950 0.1900 0.2450 0.3450 0.2650 0.2200 -
P/RPS 8.57 0.00 0.00 0.00 0.00 10.65 2.88 107.30%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 269.79% -
  Horiz. % 297.57% 0.00% 0.00% 0.00% 0.00% 369.79% 100.00%
P/EPS -13.57 0.00 0.00 0.00 0.00 -13.52 -13.11 2.33%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -3.13% -
  Horiz. % 103.51% -0.00% -0.00% -0.00% -0.00% 103.13% 100.00%
EY -7.37 0.00 0.00 0.00 0.00 -7.40 -7.63 -2.29%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 3.01% -
  Horiz. % 96.59% -0.00% -0.00% -0.00% -0.00% 96.99% 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 1.16 1.16 0.00 0.00 0.00 1.39 1.13 1.77%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 23.01% -
  Horiz. % 102.65% 102.65% 0.00% 0.00% 0.00% 123.01% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 29/05/15 18/02/15 28/11/14 29/08/14 23/05/14 27/02/14 -
Price 0.2000 0.2100 0.2000 0.2100 0.2450 0.3000 0.2600 -
P/RPS 9.02 0.00 0.00 0.00 0.00 12.06 3.40 91.98%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 254.71% -
  Horiz. % 265.29% 0.00% 0.00% 0.00% 0.00% 354.71% 100.00%
P/EPS -14.29 0.00 0.00 0.00 0.00 -15.31 -15.50 -5.29%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 1.23% -
  Horiz. % 92.19% -0.00% -0.00% -0.00% -0.00% 98.77% 100.00%
EY -7.00 0.00 0.00 0.00 0.00 -6.53 -6.45 5.62%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -1.24% -
  Horiz. % 108.53% -0.00% -0.00% -0.00% -0.00% 101.24% 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 1.22 1.25 0.00 0.00 0.00 1.57 1.33 -5.61%
  QoQ % -2.40% 0.00% 0.00% 0.00% 0.00% 18.05% -
  Horiz. % 91.73% 93.98% 0.00% 0.00% 0.00% 118.05% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers