Highlights

[ANZO] QoQ Quarter Result on 2013-06-30 [#2]

Stock [ANZO]: ANZO HOLDINGS BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -1.47%    YoY -     20.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,667 1,966 3,401 7,613 3,982 9,246 3,779 -42.08%
  QoQ % -15.21% -42.19% -55.33% 91.19% -56.93% 144.67% -
  Horiz. % 44.11% 52.02% 90.00% 201.46% 105.37% 244.67% 100.00%
PBT -1,333 -1,297 -735 -798 -836 2,045 -848 35.23%
  QoQ % -2.78% -76.46% 7.89% 4.55% -140.88% 341.16% -
  Horiz. % 157.19% 152.95% 86.67% 94.10% 98.58% -241.16% 100.00%
Tax 20 -63 20 -30 20 -144 20 -
  QoQ % 131.75% -415.00% 166.67% -250.00% 113.89% -820.00% -
  Horiz. % 100.00% -315.00% 100.00% -150.00% 100.00% -720.00% 100.00%
NP -1,313 -1,360 -715 -828 -816 1,901 -828 36.02%
  QoQ % 3.46% -90.21% 13.65% -1.47% -142.92% 329.59% -
  Horiz. % 158.57% 164.25% 86.35% 100.00% 98.55% -229.59% 100.00%
NP to SH -1,313 -1,360 -715 -828 -816 1,901 -810 38.03%
  QoQ % 3.46% -90.21% 13.65% -1.47% -142.92% 334.69% -
  Horiz. % 162.10% 167.90% 88.27% 102.22% 100.74% -234.69% 100.00%
Tax Rate - % - % - % - % - % 7.04 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 2,980 3,326 4,116 8,441 4,798 7,345 4,607 -25.23%
  QoQ % -10.40% -19.19% -51.24% 75.93% -34.68% 59.43% -
  Horiz. % 64.68% 72.19% 89.34% 183.22% 104.15% 159.43% 100.00%
Net Worth 51,073 51,508 44,642 36,806 37,993 39,020 36,627 24.84%
  QoQ % -0.84% 15.38% 21.29% -3.12% -2.63% 6.53% -
  Horiz. % 139.44% 140.63% 121.88% 100.49% 103.73% 106.53% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 51,073 51,508 44,642 36,806 37,993 39,020 36,627 24.84%
  QoQ % -0.84% 15.38% 21.29% -3.12% -2.63% 6.53% -
  Horiz. % 139.44% 140.63% 121.88% 100.49% 103.73% 106.53% 100.00%
NOSH 267,959 263,333 223,437 197,142 199,024 200,105 197,560 22.55%
  QoQ % 1.76% 17.86% 13.34% -0.95% -0.54% 1.29% -
  Horiz. % 135.63% 133.29% 113.10% 99.79% 100.74% 101.29% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -78.76 % -69.18 % -21.02 % -10.88 % -20.49 % 20.56 % -21.91 % 134.84%
  QoQ % -13.85% -229.12% -93.20% 46.90% -199.66% 193.84% -
  Horiz. % 359.47% 315.75% 95.94% 49.66% 93.52% -93.84% 100.00%
ROE -2.57 % -2.64 % -1.60 % -2.25 % -2.15 % 4.87 % -2.21 % 10.59%
  QoQ % 2.65% -65.00% 28.89% -4.65% -144.15% 320.36% -
  Horiz. % 116.29% 119.46% 72.40% 101.81% 97.29% -220.36% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.62 0.75 1.52 3.86 2.00 4.62 1.91 -52.80%
  QoQ % -17.33% -50.66% -60.62% 93.00% -56.71% 141.88% -
  Horiz. % 32.46% 39.27% 79.58% 202.09% 104.71% 241.88% 100.00%
EPS -0.49 -0.51 -0.32 -0.42 -0.41 0.95 -0.41 12.63%
  QoQ % 3.92% -59.38% 23.81% -2.44% -143.16% 331.71% -
  Horiz. % 119.51% 124.39% 78.05% 102.44% 100.00% -231.71% 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 0.1906 0.1956 0.1998 0.1867 0.1909 0.1950 0.1854 1.86%
  QoQ % -2.56% -2.10% 7.02% -2.20% -2.10% 5.18% -
  Horiz. % 102.80% 105.50% 107.77% 100.70% 102.97% 105.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 880,810
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.19 0.22 0.39 0.86 0.45 1.05 0.43 -42.02%
  QoQ % -13.64% -43.59% -54.65% 91.11% -57.14% 144.19% -
  Horiz. % 44.19% 51.16% 90.70% 200.00% 104.65% 244.19% 100.00%
EPS -0.15 -0.15 -0.08 -0.09 -0.09 0.22 -0.09 40.62%
  QoQ % 0.00% -87.50% 11.11% 0.00% -140.91% 344.44% -
  Horiz. % 166.67% 166.67% 88.89% 100.00% 100.00% -244.44% 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 0.0580 0.0585 0.0507 0.0418 0.0431 0.0443 0.0416 24.83%
  QoQ % -0.85% 15.38% 21.29% -3.02% -2.71% 6.49% -
  Horiz. % 139.42% 140.62% 121.88% 100.48% 103.61% 106.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.2650 0.2200 0.2550 0.3300 0.2550 0.2900 0.3700 -
P/RPS 42.60 29.47 16.75 8.55 12.75 6.28 19.34 69.37%
  QoQ % 44.55% 75.94% 95.91% -32.94% 103.03% -67.53% -
  Horiz. % 220.27% 152.38% 86.61% 44.21% 65.93% 32.47% 100.00%
P/EPS -54.08 -42.60 -79.69 -78.57 -62.20 30.53 -90.24 -28.94%
  QoQ % -26.95% 46.54% -1.43% -26.32% -303.73% 133.83% -
  Horiz. % 59.93% 47.21% 88.31% 87.07% 68.93% -33.83% 100.00%
EY -1.85 -2.35 -1.25 -1.27 -1.61 3.28 -1.11 40.62%
  QoQ % 21.28% -88.00% 1.57% 21.12% -149.09% 395.50% -
  Horiz. % 166.67% 211.71% 112.61% 114.41% 145.05% -295.50% 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 1.39 1.12 1.28 1.77 1.34 1.49 2.00 -21.56%
  QoQ % 24.11% -12.50% -27.68% 32.09% -10.07% -25.50% -
  Horiz. % 69.50% 56.00% 64.00% 88.50% 67.00% 74.50% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 27/02/14 27/11/13 30/08/13 31/05/13 06/03/13 30/11/12 -
Price 0.3000 0.2600 0.2250 0.2550 0.3750 0.2550 0.3100 -
P/RPS 48.22 34.83 14.78 6.60 18.74 5.52 16.21 106.98%
  QoQ % 38.44% 135.66% 123.94% -64.78% 239.49% -65.95% -
  Horiz. % 297.47% 214.87% 91.18% 40.72% 115.61% 34.05% 100.00%
P/EPS -61.22 -50.34 -70.31 -60.71 -91.46 26.84 -75.61 -13.14%
  QoQ % -21.61% 28.40% -15.81% 33.62% -440.76% 135.50% -
  Horiz. % 80.97% 66.58% 92.99% 80.29% 120.96% -35.50% 100.00%
EY -1.63 -1.99 -1.42 -1.65 -1.09 3.73 -1.32 15.11%
  QoQ % 18.09% -40.14% 13.94% -51.38% -129.22% 382.58% -
  Horiz. % 123.48% 150.76% 107.58% 125.00% 82.58% -282.58% 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 1.57 1.33 1.13 1.37 1.96 1.31 1.67 -4.04%
  QoQ % 18.05% 17.70% -17.52% -30.10% 49.62% -21.56% -
  Horiz. % 94.01% 79.64% 67.66% 82.04% 117.37% 78.44% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers