Highlights

[ANZO] QoQ Quarter Result on 2013-12-31 [#0]

Stock [ANZO]: ANZO HOLDINGS BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
31-Dec-2013
Profit Trend QoQ -     -90.21%    YoY -     -171.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 959 1,230 1,667 1,966 3,401 7,613 3,982 -61.26%
  QoQ % -22.03% -26.21% -15.21% -42.19% -55.33% 91.19% -
  Horiz. % 24.08% 30.89% 41.86% 49.37% 85.41% 191.19% 100.00%
PBT -1,295 -2,496 -1,333 -1,297 -735 -798 -836 33.84%
  QoQ % 48.12% -87.25% -2.78% -76.46% 7.89% 4.55% -
  Horiz. % 154.90% 298.56% 159.45% 155.14% 87.92% 95.45% 100.00%
Tax -173 0 20 -63 20 -30 20 -
  QoQ % 0.00% 0.00% 131.75% -415.00% 166.67% -250.00% -
  Horiz. % -865.00% 0.00% 100.00% -315.00% 100.00% -150.00% 100.00%
NP -1,468 -2,496 -1,313 -1,360 -715 -828 -816 47.87%
  QoQ % 41.19% -90.10% 3.46% -90.21% 13.65% -1.47% -
  Horiz. % 179.90% 305.88% 160.91% 166.67% 87.62% 101.47% 100.00%
NP to SH -1,468 -2,476 -1,313 -1,360 -715 -828 -816 47.87%
  QoQ % 40.71% -88.58% 3.46% -90.21% 13.65% -1.47% -
  Horiz. % 179.90% 303.43% 160.91% 166.67% 87.62% 101.47% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 2,427 3,726 2,980 3,326 4,116 8,441 4,798 -36.49%
  QoQ % -34.86% 25.03% -10.40% -19.19% -51.24% 75.93% -
  Horiz. % 50.58% 77.66% 62.11% 69.32% 85.79% 175.93% 100.00%
Net Worth 51,295 50,273 51,073 51,508 44,642 36,806 37,993 22.13%
  QoQ % 2.03% -1.57% -0.84% 15.38% 21.29% -3.12% -
  Horiz. % 135.01% 132.32% 134.42% 135.57% 117.50% 96.88% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 51,295 50,273 51,073 51,508 44,642 36,806 37,993 22.13%
  QoQ % 2.03% -1.57% -0.84% 15.38% 21.29% -3.12% -
  Horiz. % 135.01% 132.32% 134.42% 135.57% 117.50% 96.88% 100.00%
NOSH 282,307 269,130 267,959 263,333 223,437 197,142 199,024 26.22%
  QoQ % 4.90% 0.44% 1.76% 17.86% 13.34% -0.95% -
  Horiz. % 141.85% 135.22% 134.64% 132.31% 112.27% 99.05% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -153.08 % -202.93 % -78.76 % -69.18 % -21.02 % -10.88 % -20.49 % 281.70%
  QoQ % 24.57% -157.66% -13.85% -229.12% -93.20% 46.90% -
  Horiz. % 747.10% 990.39% 384.38% 337.63% 102.59% 53.10% 100.00%
ROE -2.86 % -4.93 % -2.57 % -2.64 % -1.60 % -2.25 % -2.15 % 20.93%
  QoQ % 41.99% -91.83% 2.65% -65.00% 28.89% -4.65% -
  Horiz. % 133.02% 229.30% 119.53% 122.79% 74.42% 104.65% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.34 0.46 0.62 0.75 1.52 3.86 2.00 -69.28%
  QoQ % -26.09% -25.81% -17.33% -50.66% -60.62% 93.00% -
  Horiz. % 17.00% 23.00% 31.00% 37.50% 76.00% 193.00% 100.00%
EPS -0.52 -0.92 -0.49 -0.51 -0.32 -0.42 -0.41 17.15%
  QoQ % 43.48% -87.76% 3.92% -59.38% 23.81% -2.44% -
  Horiz. % 126.83% 224.39% 119.51% 124.39% 78.05% 102.44% 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 0.1817 0.1868 0.1906 0.1956 0.1998 0.1867 0.1909 -3.24%
  QoQ % -2.73% -1.99% -2.56% -2.10% 7.02% -2.20% -
  Horiz. % 95.18% 97.85% 99.84% 102.46% 104.66% 97.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 880,810
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.11 0.14 0.19 0.22 0.39 0.86 0.45 -60.87%
  QoQ % -21.43% -26.32% -13.64% -43.59% -54.65% 91.11% -
  Horiz. % 24.44% 31.11% 42.22% 48.89% 86.67% 191.11% 100.00%
EPS -0.17 -0.28 -0.15 -0.15 -0.08 -0.09 -0.09 52.75%
  QoQ % 39.29% -86.67% 0.00% -87.50% 11.11% 0.00% -
  Horiz. % 188.89% 311.11% 166.67% 166.67% 88.89% 100.00% 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 0.0582 0.0571 0.0580 0.0585 0.0507 0.0418 0.0431 22.15%
  QoQ % 1.93% -1.55% -0.85% 15.38% 21.29% -3.02% -
  Horiz. % 135.03% 132.48% 134.57% 135.73% 117.63% 96.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.2450 0.3450 0.2650 0.2200 0.2550 0.3300 0.2550 -
P/RPS 0.00 0.00 42.60 29.47 16.75 8.55 12.75 -
  QoQ % 0.00% 0.00% 44.55% 75.94% 95.91% -32.94% -
  Horiz. % 0.00% 0.00% 334.12% 231.14% 131.37% 67.06% 100.00%
P/EPS 0.00 0.00 -54.08 -42.60 -79.69 -78.57 -62.20 -
  QoQ % 0.00% 0.00% -26.95% 46.54% -1.43% -26.32% -
  Horiz. % -0.00% -0.00% 86.95% 68.49% 128.12% 126.32% 100.00%
EY 0.00 0.00 -1.85 -2.35 -1.25 -1.27 -1.61 -
  QoQ % 0.00% 0.00% 21.28% -88.00% 1.57% 21.12% -
  Horiz. % -0.00% -0.00% 114.91% 145.96% 77.64% 78.88% 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 0.00 1.39 1.12 1.28 1.77 1.34 -
  QoQ % 0.00% 0.00% 24.11% -12.50% -27.68% 32.09% -
  Horiz. % 0.00% 0.00% 103.73% 83.58% 95.52% 132.09% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 23/05/14 27/02/14 27/11/13 30/08/13 31/05/13 -
Price 0.2100 0.2450 0.3000 0.2600 0.2250 0.2550 0.3750 -
P/RPS 0.00 0.00 48.22 34.83 14.78 6.60 18.74 -
  QoQ % 0.00% 0.00% 38.44% 135.66% 123.94% -64.78% -
  Horiz. % 0.00% 0.00% 257.31% 185.86% 78.87% 35.22% 100.00%
P/EPS 0.00 0.00 -61.22 -50.34 -70.31 -60.71 -91.46 -
  QoQ % 0.00% 0.00% -21.61% 28.40% -15.81% 33.62% -
  Horiz. % -0.00% -0.00% 66.94% 55.04% 76.88% 66.38% 100.00%
EY 0.00 0.00 -1.63 -1.99 -1.42 -1.65 -1.09 -
  QoQ % 0.00% 0.00% 18.09% -40.14% 13.94% -51.38% -
  Horiz. % -0.00% -0.00% 149.54% 182.57% 130.28% 151.38% 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 0.00 1.57 1.33 1.13 1.37 1.96 -
  QoQ % 0.00% 0.00% 18.05% 17.70% -17.52% -30.10% -
  Horiz. % 0.00% 0.00% 80.10% 67.86% 57.65% 69.90% 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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
3. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
4. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
5. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Hong Kong Billionaire Thomas Kwok Treated My Margin Account Unfairly - Koon Yew Yin Koon Yew Yin's Blog
7. 佳绩难复製股价涨过头 达洋企业应趁高套利 Penny Stock Big Profit
8. IMMINENT SIGNING OF ECRL IS THE TIME FOR BUYING TALAM TRANSFORM (2259) NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers