Highlights

[ANZO] QoQ Quarter Result on 2012-09-30 [#3]

Stock [ANZO]: ANZO HOLDINGS BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     21.74%    YoY -     -197.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 7,613 3,982 9,246 3,779 7,324 3,992 2,885 91.07%
  QoQ % 91.19% -56.93% 144.67% -48.40% 83.47% 38.37% -
  Horiz. % 263.88% 138.02% 320.49% 130.99% 253.86% 138.37% 100.00%
PBT -798 -836 2,045 -848 -1,062 -75 -700 9.14%
  QoQ % 4.55% -140.88% 341.16% 20.15% -1,316.00% 89.29% -
  Horiz. % 114.00% 119.43% -292.14% 121.14% 151.71% 10.71% 100.00%
Tax -30 20 -144 20 21 184 48 -
  QoQ % -250.00% 113.89% -820.00% -4.76% -88.59% 283.33% -
  Horiz. % -62.50% 41.67% -300.00% 41.67% 43.75% 383.33% 100.00%
NP -828 -816 1,901 -828 -1,041 109 -652 17.29%
  QoQ % -1.47% -142.92% 329.59% 20.46% -1,055.05% 116.72% -
  Horiz. % 126.99% 125.15% -291.56% 126.99% 159.66% -16.72% 100.00%
NP to SH -828 -816 1,901 -810 -1,035 111 -642 18.50%
  QoQ % -1.47% -142.92% 334.69% 21.74% -1,032.43% 117.29% -
  Horiz. % 128.97% 127.10% -296.11% 126.17% 161.21% -17.29% 100.00%
Tax Rate - % - % 7.04 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 8,441 4,798 7,345 4,607 8,365 3,883 3,537 78.68%
  QoQ % 75.93% -34.68% 59.43% -44.93% 115.43% 9.78% -
  Horiz. % 238.65% 135.65% 207.66% 130.25% 236.50% 109.78% 100.00%
Net Worth 36,806 37,993 39,020 36,627 30,795 32,560 31,593 10.73%
  QoQ % -3.12% -2.63% 6.53% 18.94% -5.42% 3.06% -
  Horiz. % 116.50% 120.26% 123.51% 115.93% 97.47% 103.06% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 36,806 37,993 39,020 36,627 30,795 32,560 31,593 10.73%
  QoQ % -3.12% -2.63% 6.53% 18.94% -5.42% 3.06% -
  Horiz. % 116.50% 120.26% 123.51% 115.93% 97.47% 103.06% 100.00%
NOSH 197,142 199,024 200,105 197,560 181,578 185,000 179,714 6.37%
  QoQ % -0.95% -0.54% 1.29% 8.80% -1.85% 2.94% -
  Horiz. % 109.70% 110.74% 111.35% 109.93% 101.04% 102.94% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -10.88 % -20.49 % 20.56 % -21.91 % -14.21 % 2.73 % -22.60 % -38.60%
  QoQ % 46.90% -199.66% 193.84% -54.19% -620.51% 112.08% -
  Horiz. % 48.14% 90.66% -90.97% 96.95% 62.88% -12.08% 100.00%
ROE -2.25 % -2.15 % 4.87 % -2.21 % -3.36 % 0.34 % -2.03 % 7.11%
  QoQ % -4.65% -144.15% 320.36% 34.23% -1,088.24% 116.75% -
  Horiz. % 110.84% 105.91% -239.90% 108.87% 165.52% -16.75% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.86 2.00 4.62 1.91 4.03 2.16 1.61 79.23%
  QoQ % 93.00% -56.71% 141.88% -52.61% 86.57% 34.16% -
  Horiz. % 239.75% 124.22% 286.96% 118.63% 250.31% 134.16% 100.00%
EPS -0.42 -0.41 0.95 -0.41 -0.57 0.06 -0.36 10.83%
  QoQ % -2.44% -143.16% 331.71% 28.07% -1,050.00% 116.67% -
  Horiz. % 116.67% 113.89% -263.89% 113.89% 158.33% -16.67% 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 0.1867 0.1909 0.1950 0.1854 0.1696 0.1760 0.1758 4.10%
  QoQ % -2.20% -2.10% 5.18% 9.32% -3.64% 0.11% -
  Horiz. % 106.20% 108.59% 110.92% 105.46% 96.47% 100.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 880,810
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.86 0.45 1.05 0.43 0.83 0.45 0.33 89.49%
  QoQ % 91.11% -57.14% 144.19% -48.19% 84.44% 36.36% -
  Horiz. % 260.61% 136.36% 318.18% 130.30% 251.52% 136.36% 100.00%
EPS -0.09 -0.09 0.22 -0.09 -0.12 0.01 -0.07 18.26%
  QoQ % 0.00% -140.91% 344.44% 25.00% -1,300.00% 114.29% -
  Horiz. % 128.57% 128.57% -314.29% 128.57% 171.43% -14.29% 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 0.0418 0.0431 0.0443 0.0416 0.0350 0.0370 0.0359 10.69%
  QoQ % -3.02% -2.71% 6.49% 18.86% -5.41% 3.06% -
  Horiz. % 116.43% 120.06% 123.40% 115.88% 97.49% 103.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.3300 0.2550 0.2900 0.3700 0.4200 0.7000 1.1200 -
P/RPS 8.55 12.75 6.28 19.34 10.41 32.44 69.77 -75.36%
  QoQ % -32.94% 103.03% -67.53% 85.78% -67.91% -53.50% -
  Horiz. % 12.25% 18.27% 9.00% 27.72% 14.92% 46.50% 100.00%
P/EPS -78.57 -62.20 30.53 -90.24 -73.68 1,166.67 -313.52 -60.28%
  QoQ % -26.32% -303.73% 133.83% -22.48% -106.32% 472.12% -
  Horiz. % 25.06% 19.84% -9.74% 28.78% 23.50% -372.12% 100.00%
EY -1.27 -1.61 3.28 -1.11 -1.36 0.09 -0.32 150.88%
  QoQ % 21.12% -149.09% 395.50% 18.38% -1,611.11% 128.12% -
  Horiz. % 396.88% 503.12% -1,025.00% 346.88% 425.00% -28.13% 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 1.77 1.34 1.49 2.00 2.48 3.98 6.37 -57.45%
  QoQ % 32.09% -10.07% -25.50% -19.35% -37.69% -37.52% -
  Horiz. % 27.79% 21.04% 23.39% 31.40% 38.93% 62.48% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 06/03/13 30/11/12 30/08/12 30/05/12 27/02/12 -
Price 0.2550 0.3750 0.2550 0.3100 0.4400 0.4600 1.2300 -
P/RPS 6.60 18.74 5.52 16.21 10.91 21.32 76.62 -80.52%
  QoQ % -64.78% 239.49% -65.95% 48.58% -48.83% -72.17% -
  Horiz. % 8.61% 24.46% 7.20% 21.16% 14.24% 27.83% 100.00%
P/EPS -60.71 -91.46 26.84 -75.61 -77.19 766.67 -344.31 -68.59%
  QoQ % 33.62% -440.76% 135.50% 2.05% -110.07% 322.67% -
  Horiz. % 17.63% 26.56% -7.80% 21.96% 22.42% -222.67% 100.00%
EY -1.65 -1.09 3.73 -1.32 -1.30 0.13 -0.29 219.04%
  QoQ % -51.38% -129.22% 382.58% -1.54% -1,100.00% 144.83% -
  Horiz. % 568.97% 375.86% -1,286.21% 455.17% 448.28% -44.83% 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 1.37 1.96 1.31 1.67 2.59 2.61 7.00 -66.32%
  QoQ % -30.10% 49.62% -21.56% -35.52% -0.77% -62.71% -
  Horiz. % 19.57% 28.00% 18.71% 23.86% 37.00% 37.29% 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.
 


 

1888 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7850.00 
 KOTRA 1.700.00 
 UCREST 0.270.00 
 PINEAPP 0.300.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.140.00 
 BTECH 0.320.00 
 3A 0.960.00 
 M3TECH 0.050.00 
Partners & Brokers