Highlights

[ANZO] QoQ Quarter Result on 2013-09-30 [#3]

Stock [ANZO]: ANZO HOLDINGS BHD
Announcement Date 27-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     13.65%    YoY -     11.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,230 1,667 1,966 3,401 7,613 3,982 9,246 -74.04%
  QoQ % -26.21% -15.21% -42.19% -55.33% 91.19% -56.93% -
  Horiz. % 13.30% 18.03% 21.26% 36.78% 82.34% 43.07% 100.00%
PBT -2,496 -1,333 -1,297 -735 -798 -836 2,045 -
  QoQ % -87.25% -2.78% -76.46% 7.89% 4.55% -140.88% -
  Horiz. % -122.05% -65.18% -63.42% -35.94% -39.02% -40.88% 100.00%
Tax 0 20 -63 20 -30 20 -144 -
  QoQ % 0.00% 131.75% -415.00% 166.67% -250.00% 113.89% -
  Horiz. % -0.00% -13.89% 43.75% -13.89% 20.83% -13.89% 100.00%
NP -2,496 -1,313 -1,360 -715 -828 -816 1,901 -
  QoQ % -90.10% 3.46% -90.21% 13.65% -1.47% -142.92% -
  Horiz. % -131.30% -69.07% -71.54% -37.61% -43.56% -42.92% 100.00%
NP to SH -2,476 -1,313 -1,360 -715 -828 -816 1,901 -
  QoQ % -88.58% 3.46% -90.21% 13.65% -1.47% -142.92% -
  Horiz. % -130.25% -69.07% -71.54% -37.61% -43.56% -42.92% 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% 0.00% 100.00%
Total Cost 3,726 2,980 3,326 4,116 8,441 4,798 7,345 -36.47%
  QoQ % 25.03% -10.40% -19.19% -51.24% 75.93% -34.68% -
  Horiz. % 50.73% 40.57% 45.28% 56.04% 114.92% 65.32% 100.00%
Net Worth 50,273 51,073 51,508 44,642 36,806 37,993 39,020 18.46%
  QoQ % -1.57% -0.84% 15.38% 21.29% -3.12% -2.63% -
  Horiz. % 128.84% 130.89% 132.00% 114.41% 94.33% 97.37% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 50,273 51,073 51,508 44,642 36,806 37,993 39,020 18.46%
  QoQ % -1.57% -0.84% 15.38% 21.29% -3.12% -2.63% -
  Horiz. % 128.84% 130.89% 132.00% 114.41% 94.33% 97.37% 100.00%
NOSH 269,130 267,959 263,333 223,437 197,142 199,024 200,105 21.91%
  QoQ % 0.44% 1.76% 17.86% 13.34% -0.95% -0.54% -
  Horiz. % 134.49% 133.91% 131.60% 111.66% 98.52% 99.46% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -202.93 % -78.76 % -69.18 % -21.02 % -10.88 % -20.49 % 20.56 % -
  QoQ % -157.66% -13.85% -229.12% -93.20% 46.90% -199.66% -
  Horiz. % -987.01% -383.07% -336.48% -102.24% -52.92% -99.66% 100.00%
ROE -4.93 % -2.57 % -2.64 % -1.60 % -2.25 % -2.15 % 4.87 % -
  QoQ % -91.83% 2.65% -65.00% 28.89% -4.65% -144.15% -
  Horiz. % -101.23% -52.77% -54.21% -32.85% -46.20% -44.15% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.46 0.62 0.75 1.52 3.86 2.00 4.62 -78.61%
  QoQ % -25.81% -17.33% -50.66% -60.62% 93.00% -56.71% -
  Horiz. % 9.96% 13.42% 16.23% 32.90% 83.55% 43.29% 100.00%
EPS -0.92 -0.49 -0.51 -0.32 -0.42 -0.41 0.95 -
  QoQ % -87.76% 3.92% -59.38% 23.81% -2.44% -143.16% -
  Horiz. % -96.84% -51.58% -53.68% -33.68% -44.21% -43.16% 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 0.1868 0.1906 0.1956 0.1998 0.1867 0.1909 0.1950 -2.83%
  QoQ % -1.99% -2.56% -2.10% 7.02% -2.20% -2.10% -
  Horiz. % 95.79% 97.74% 100.31% 102.46% 95.74% 97.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 880,810
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.14 0.19 0.22 0.39 0.86 0.45 1.05 -74.00%
  QoQ % -26.32% -13.64% -43.59% -54.65% 91.11% -57.14% -
  Horiz. % 13.33% 18.10% 20.95% 37.14% 81.90% 42.86% 100.00%
EPS -0.28 -0.15 -0.15 -0.08 -0.09 -0.09 0.22 -
  QoQ % -86.67% 0.00% -87.50% 11.11% 0.00% -140.91% -
  Horiz. % -127.27% -68.18% -68.18% -36.36% -40.91% -40.91% 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 0.0571 0.0580 0.0585 0.0507 0.0418 0.0431 0.0443 18.49%
  QoQ % -1.55% -0.85% 15.38% 21.29% -3.02% -2.71% -
  Horiz. % 128.89% 130.93% 132.05% 114.45% 94.36% 97.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.3450 0.2650 0.2200 0.2550 0.3300 0.2550 0.2900 -
P/RPS 0.00 42.60 29.47 16.75 8.55 12.75 6.28 -
  QoQ % 0.00% 44.55% 75.94% 95.91% -32.94% 103.03% -
  Horiz. % 0.00% 678.34% 469.27% 266.72% 136.15% 203.03% 100.00%
P/EPS 0.00 -54.08 -42.60 -79.69 -78.57 -62.20 30.53 -
  QoQ % 0.00% -26.95% 46.54% -1.43% -26.32% -303.73% -
  Horiz. % 0.00% -177.14% -139.53% -261.02% -257.35% -203.73% 100.00%
EY 0.00 -1.85 -2.35 -1.25 -1.27 -1.61 3.28 -
  QoQ % 0.00% 21.28% -88.00% 1.57% 21.12% -149.09% -
  Horiz. % 0.00% -56.40% -71.65% -38.11% -38.72% -49.09% 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 0.00 1.39 1.12 1.28 1.77 1.34 1.49 -
  QoQ % 0.00% 24.11% -12.50% -27.68% 32.09% -10.07% -
  Horiz. % 0.00% 93.29% 75.17% 85.91% 118.79% 89.93% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 23/05/14 27/02/14 27/11/13 30/08/13 31/05/13 06/03/13 -
Price 0.2450 0.3000 0.2600 0.2250 0.2550 0.3750 0.2550 -
P/RPS 0.00 48.22 34.83 14.78 6.60 18.74 5.52 -
  QoQ % 0.00% 38.44% 135.66% 123.94% -64.78% 239.49% -
  Horiz. % 0.00% 873.55% 630.98% 267.75% 119.57% 339.49% 100.00%
P/EPS 0.00 -61.22 -50.34 -70.31 -60.71 -91.46 26.84 -
  QoQ % 0.00% -21.61% 28.40% -15.81% 33.62% -440.76% -
  Horiz. % 0.00% -228.09% -187.56% -261.96% -226.19% -340.76% 100.00%
EY 0.00 -1.63 -1.99 -1.42 -1.65 -1.09 3.73 -
  QoQ % 0.00% 18.09% -40.14% 13.94% -51.38% -129.22% -
  Horiz. % 0.00% -43.70% -53.35% -38.07% -44.24% -29.22% 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 0.00 1.57 1.33 1.13 1.37 1.96 1.31 -
  QoQ % 0.00% 18.05% 17.70% -17.52% -30.10% 49.62% -
  Horiz. % 0.00% 119.85% 101.53% 86.26% 104.58% 149.62% 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