Highlights

[ANZO] QoQ TTM Result on 2011-09-30 [#3]

Stock [ANZO]: ANZO HOLDINGS BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     16.37%    YoY -     -112.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 16,841 12,850 11,615 10,476 9,442 7,498 6,428 90.16%
  QoQ % 31.06% 10.63% 10.87% 10.95% 25.93% 16.65% -
  Horiz. % 261.99% 199.91% 180.69% 162.97% 146.89% 116.65% 100.00%
PBT -2,111 -909 -1,680 -1,840 -2,171 -3,274 -2,820 -17.57%
  QoQ % -132.23% 45.89% 8.70% 15.25% 33.69% -16.10% -
  Horiz. % 74.86% 32.23% 59.57% 65.25% 76.99% 116.10% 100.00%
Tax 252 227 64 133 132 136 115 68.79%
  QoQ % 11.01% 254.69% -51.88% 0.76% -2.94% 18.26% -
  Horiz. % 219.13% 197.39% 55.65% 115.65% 114.78% 118.26% 100.00%
NP -1,859 -682 -1,616 -1,707 -2,039 -3,138 -2,705 -22.14%
  QoQ % -172.58% 57.80% 5.33% 16.28% 35.02% -16.01% -
  Horiz. % 68.72% 25.21% 59.74% 63.11% 75.38% 116.01% 100.00%
NP to SH -1,838 -671 -1,611 -1,712 -2,047 -3,142 -2,705 -22.73%
  QoQ % -173.92% 58.35% 5.90% 16.37% 34.85% -16.16% -
  Horiz. % 67.95% 24.81% 59.56% 63.29% 75.67% 116.16% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 18,700 13,532 13,231 12,183 11,481 10,636 9,133 61.32%
  QoQ % 38.19% 2.27% 8.60% 6.11% 7.94% 16.46% -
  Horiz. % 204.75% 148.17% 144.87% 133.40% 125.71% 116.46% 100.00%
Net Worth 30,795 32,560 31,593 30,567 0 23,112 23,800 18.76%
  QoQ % -5.42% 3.06% 3.36% 0.00% 0.00% -2.89% -
  Horiz. % 129.39% 136.80% 132.74% 128.43% 0.00% 97.11% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 30,795 32,560 31,593 30,567 0 23,112 23,800 18.76%
  QoQ % -5.42% 3.06% 3.36% 0.00% 0.00% -2.89% -
  Horiz. % 129.39% 136.80% 132.74% 128.43% 0.00% 97.11% 100.00%
NOSH 181,578 185,000 179,714 174,375 167,999 171,836 171,600 3.84%
  QoQ % -1.85% 2.94% 3.06% 3.79% -2.23% 0.14% -
  Horiz. % 105.82% 107.81% 104.73% 101.62% 97.90% 100.14% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -11.04 % -5.31 % -13.91 % -16.29 % -21.60 % -41.85 % -42.08 % -59.05%
  QoQ % -107.91% 61.83% 14.61% 24.58% 48.39% 0.55% -
  Horiz. % 26.24% 12.62% 33.06% 38.71% 51.33% 99.45% 100.00%
ROE -5.97 % -2.06 % -5.10 % -5.60 % - % -13.59 % -11.37 % -34.94%
  QoQ % -189.81% 59.61% 8.93% 0.00% 0.00% -19.53% -
  Horiz. % 52.51% 18.12% 44.85% 49.25% 0.00% 119.53% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 9.27 6.95 6.46 6.01 5.62 4.36 3.75 82.92%
  QoQ % 33.38% 7.59% 7.49% 6.94% 28.90% 16.27% -
  Horiz. % 247.20% 185.33% 172.27% 160.27% 149.87% 116.27% 100.00%
EPS -1.01 -0.36 -0.90 -0.98 -1.22 -1.83 -1.58 -25.81%
  QoQ % -180.56% 60.00% 8.16% 19.67% 33.33% -15.82% -
  Horiz. % 63.92% 22.78% 56.96% 62.03% 77.22% 115.82% 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 0.1696 0.1760 0.1758 0.1753 0.0000 0.1345 0.1387 14.36%
  QoQ % -3.64% 0.11% 0.29% 0.00% 0.00% -3.03% -
  Horiz. % 122.28% 126.89% 126.75% 126.39% 0.00% 96.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 892,727
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.91 1.46 1.32 1.19 1.07 0.85 0.73 89.99%
  QoQ % 30.82% 10.61% 10.92% 11.21% 25.88% 16.44% -
  Horiz. % 261.64% 200.00% 180.82% 163.01% 146.58% 116.44% 100.00%
EPS -0.21 -0.08 -0.18 -0.19 -0.23 -0.36 -0.31 -22.89%
  QoQ % -162.50% 55.56% 5.26% 17.39% 36.11% -16.13% -
  Horiz. % 67.74% 25.81% 58.06% 61.29% 74.19% 116.13% 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 0.0350 0.0370 0.0359 0.0347 0.0000 0.0262 0.0270 18.91%
  QoQ % -5.41% 3.06% 3.46% 0.00% 0.00% -2.96% -
  Horiz. % 129.63% 137.04% 132.96% 128.52% 0.00% 97.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.4200 0.7000 1.1200 0.0800 0.0900 0.1300 0.1300 -
P/RPS 4.53 10.08 17.33 1.33 1.60 2.98 3.47 19.47%
  QoQ % -55.06% -41.83% 1,203.01% -16.87% -46.31% -14.12% -
  Horiz. % 130.55% 290.49% 499.42% 38.33% 46.11% 85.88% 100.00%
P/EPS -41.49 -193.00 -124.94 -8.15 -7.39 -7.11 -8.25 193.82%
  QoQ % 78.50% -54.47% -1,433.01% -10.28% -3.94% 13.82% -
  Horiz. % 502.91% 2,339.39% 1,514.42% 98.79% 89.58% 86.18% 100.00%
EY -2.41 -0.52 -0.80 -12.27 -13.54 -14.07 -12.13 -65.98%
  QoQ % -363.46% 35.00% 93.48% 9.38% 3.77% -15.99% -
  Horiz. % 19.87% 4.29% 6.60% 101.15% 111.62% 115.99% 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 2.48 3.98 6.37 0.46 0.00 0.97 0.94 91.05%
  QoQ % -37.69% -37.52% 1,284.78% 0.00% 0.00% 3.19% -
  Horiz. % 263.83% 423.40% 677.66% 48.94% 0.00% 103.19% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 27/02/12 30/11/11 17/08/11 30/05/11 25/02/11 -
Price 0.4400 0.4600 1.2300 0.8000 0.0900 0.1100 0.1200 -
P/RPS 4.74 6.62 19.03 13.32 1.60 2.52 3.20 29.97%
  QoQ % -28.40% -65.21% 42.87% 732.50% -36.51% -21.25% -
  Horiz. % 148.12% 206.87% 594.69% 416.25% 50.00% 78.75% 100.00%
P/EPS -43.47 -126.83 -137.21 -81.48 -7.39 -6.02 -7.61 219.89%
  QoQ % 65.73% 7.57% -68.40% -1,002.57% -22.76% 20.89% -
  Horiz. % 571.22% 1,666.62% 1,803.02% 1,070.70% 97.11% 79.11% 100.00%
EY -2.30 -0.79 -0.73 -1.23 -13.54 -16.62 -13.14 -68.74%
  QoQ % -191.14% -8.22% 40.65% 90.92% 18.53% -26.48% -
  Horiz. % 17.50% 6.01% 5.56% 9.36% 103.04% 126.48% 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 2.59 2.61 7.00 4.56 0.00 0.82 0.87 107.08%
  QoQ % -0.77% -62.71% 53.51% 0.00% 0.00% -5.75% -
  Horiz. % 297.70% 300.00% 804.60% 524.14% 0.00% 94.25% 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.
 


 

184  270  567  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 1.01+0.075 
 EKOVEST-WB 0.51+0.065 
 IWCITY 1.24+0.05 
 WCT-WE 0.18+0.02 
 KTB 0.1350.00 
 PWORTH 0.0750.00 
 HSI-H6G 0.16-0.005 
 APFT 0.020.00 
 KEYASIC 0.13-0.015 
Partners & Brokers