Highlights

[ANZO] QoQ TTM Result on 2014-09-30 [#2]

Stock [ANZO]: ANZO HOLDINGS BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     -12.88%    YoY -     -591.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 5,705 5,374 4,969 5,822 8,264 14,647 16,962 -51.73%
  QoQ % 6.16% 8.15% -14.65% -29.55% -43.58% -13.65% -
  Horiz. % 33.63% 31.68% 29.29% 34.32% 48.72% 86.35% 100.00%
PBT -6,903 -8,393 -7,887 -6,405 -5,845 -4,163 -3,666 52.66%
  QoQ % 17.75% -6.42% -23.14% -9.58% -40.40% -13.56% -
  Horiz. % 188.30% 228.94% 215.14% 174.71% 159.44% 113.56% 100.00%
Tax 487 467 -133 -215 -22 -53 -53 -
  QoQ % 4.28% 451.13% 38.14% -877.27% 58.49% 0.00% -
  Horiz. % -918.87% -881.13% 250.94% 405.66% 41.51% 100.00% 100.00%
NP -6,416 -7,926 -8,020 -6,620 -5,867 -4,216 -3,719 43.99%
  QoQ % 19.05% 1.17% -21.15% -12.83% -39.16% -13.36% -
  Horiz. % 172.52% 213.12% 215.65% 178.00% 157.76% 113.36% 100.00%
NP to SH -6,416 -7,906 -8,000 -6,600 -5,847 -4,216 -4,216 32.41%
  QoQ % 18.85% 1.17% -21.21% -12.88% -38.69% 0.00% -
  Horiz. % 152.18% 187.52% 189.75% 156.55% 138.69% 100.00% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 12,121 13,300 12,989 12,442 14,131 18,863 20,681 -30.03%
  QoQ % -8.86% 2.39% 4.40% -11.95% -25.09% -8.79% -
  Horiz. % 58.61% 64.31% 62.81% 60.16% 68.33% 91.21% 100.00%
Net Worth 46,229 47,512 48,142 51,295 50,273 51,073 51,508 -6.97%
  QoQ % -2.70% -1.31% -6.15% 2.03% -1.57% -0.84% -
  Horiz. % 89.75% 92.24% 93.47% 99.59% 97.60% 99.16% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 46,229 47,512 48,142 51,295 50,273 51,073 51,508 -6.97%
  QoQ % -2.70% -1.31% -6.15% 2.03% -1.57% -0.84% -
  Horiz. % 89.75% 92.24% 93.47% 99.59% 97.60% 99.16% 100.00%
NOSH 281,714 283,488 279,897 282,307 269,130 267,959 263,333 4.61%
  QoQ % -0.63% 1.28% -0.85% 4.90% 0.44% 1.76% -
  Horiz. % 106.98% 107.65% 106.29% 107.21% 102.20% 101.76% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -112.46 % -147.49 % -161.40 % -113.71 % -70.99 % -28.78 % -21.93 % 198.27%
  QoQ % 23.75% 8.62% -41.94% -60.18% -146.66% -31.24% -
  Horiz. % 512.81% 672.55% 735.98% 518.51% 323.71% 131.24% 100.00%
ROE -13.88 % -16.64 % -16.62 % -12.87 % -11.63 % -8.25 % -8.19 % 42.28%
  QoQ % 16.59% -0.12% -29.14% -10.66% -40.97% -0.73% -
  Horiz. % 169.47% 203.17% 202.93% 157.14% 142.00% 100.73% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.03 1.90 1.78 2.06 3.07 5.47 6.44 -53.78%
  QoQ % 6.84% 6.74% -13.59% -32.90% -43.88% -15.06% -
  Horiz. % 31.52% 29.50% 27.64% 31.99% 47.67% 84.94% 100.00%
EPS -2.28 -2.79 -2.86 -2.34 -2.17 -1.57 -1.60 26.71%
  QoQ % 18.28% 2.45% -22.22% -7.83% -38.22% 1.87% -
  Horiz. % 142.50% 174.38% 178.75% 146.25% 135.62% 98.13% 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 0.1641 0.1676 0.1720 0.1817 0.1868 0.1906 0.1956 -11.08%
  QoQ % -2.09% -2.56% -5.34% -2.73% -1.99% -2.56% -
  Horiz. % 83.90% 85.69% 87.93% 92.89% 95.50% 97.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,777
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.65 0.61 0.56 0.66 0.94 1.66 1.93 -51.69%
  QoQ % 6.56% 8.93% -15.15% -29.79% -43.37% -13.99% -
  Horiz. % 33.68% 31.61% 29.02% 34.20% 48.70% 86.01% 100.00%
EPS -0.73 -0.90 -0.91 -0.75 -0.66 -0.48 -0.48 32.35%
  QoQ % 18.89% 1.10% -21.33% -13.64% -37.50% 0.00% -
  Horiz. % 152.08% 187.50% 189.58% 156.25% 137.50% 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 0.0525 0.0539 0.0547 0.0582 0.0571 0.0580 0.0585 -6.98%
  QoQ % -2.60% -1.46% -6.01% 1.93% -1.55% -0.85% -
  Horiz. % 89.74% 92.14% 93.50% 99.49% 97.61% 99.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.1900 0.1950 0.1900 0.2450 0.3450 0.2650 0.2200 -
P/RPS 9.38 10.29 10.70 11.88 11.24 4.85 3.42 96.30%
  QoQ % -8.84% -3.83% -9.93% 5.69% 131.75% 41.81% -
  Horiz. % 274.27% 300.88% 312.87% 347.37% 328.65% 141.81% 100.00%
P/EPS -8.34 -6.99 -6.65 -10.48 -15.88 -16.84 -13.74 -28.38%
  QoQ % -19.31% -5.11% 36.55% 34.01% 5.70% -22.56% -
  Horiz. % 60.70% 50.87% 48.40% 76.27% 115.57% 122.56% 100.00%
EY -11.99 -14.30 -15.04 -9.54 -6.30 -5.94 -7.28 39.59%
  QoQ % 16.15% 4.92% -57.65% -51.43% -6.06% 18.41% -
  Horiz. % 164.70% 196.43% 206.59% 131.04% 86.54% 81.59% 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 1.16 1.16 1.10 1.35 1.85 1.39 1.12 2.37%
  QoQ % 0.00% 5.45% -18.52% -27.03% 33.09% 24.11% -
  Horiz. % 103.57% 103.57% 98.21% 120.54% 165.18% 124.11% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 29/05/15 18/02/15 28/11/14 29/08/14 23/05/14 27/02/14 -
Price 0.2000 0.2100 0.2000 0.2100 0.2450 0.3000 0.2600 -
P/RPS 9.88 11.08 11.27 10.18 7.98 5.49 4.04 81.81%
  QoQ % -10.83% -1.69% 10.71% 27.57% 45.36% 35.89% -
  Horiz. % 244.55% 274.26% 278.96% 251.98% 197.52% 135.89% 100.00%
P/EPS -8.78 -7.53 -7.00 -8.98 -11.28 -19.07 -16.24 -33.71%
  QoQ % -16.60% -7.57% 22.05% 20.39% 40.85% -17.43% -
  Horiz. % 54.06% 46.37% 43.10% 55.30% 69.46% 117.43% 100.00%
EY -11.39 -13.28 -14.29 -11.13 -8.87 -5.24 -6.16 50.82%
  QoQ % 14.23% 7.07% -28.39% -25.48% -69.27% 14.94% -
  Horiz. % 184.90% 215.58% 231.98% 180.68% 143.99% 85.06% 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 1.22 1.25 1.16 1.16 1.31 1.57 1.33 -5.61%
  QoQ % -2.40% 7.76% 0.00% -11.45% -16.56% 18.05% -
  Horiz. % 91.73% 93.98% 87.22% 87.22% 98.50% 118.05% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers