[ANZO] YoY Quarter Result on 2011-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,401 2,072 9,246 2,885 1,746 1,556 947 5.55% YoY % -32.38% -77.59% 220.49% 65.23% 12.21% 64.31% - Horiz. % 147.94% 218.80% 976.35% 304.65% 184.37% 164.31% 100.00%
PBT -3,861 -1,839 2,045 -700 -858 15,210 -1,207 17.39% YoY % -109.95% -189.93% 392.14% 18.41% -105.64% 1,360.15% - Horiz. % 319.88% 152.36% -169.43% 58.00% 71.09% -1,260.15% 100.00%
Tax 20 620 -144 48 0 68 0 - YoY % -96.77% 530.56% -400.00% 0.00% 0.00% 0.00% - Horiz. % 29.41% 911.76% -211.76% 70.59% 0.00% 100.00% -
NP -3,841 -1,219 1,901 -652 -858 15,278 -1,207 17.31% YoY % -215.09% -164.12% 391.56% 24.01% -105.62% 1,365.78% - Horiz. % 318.23% 100.99% -157.50% 54.02% 71.09% -1,265.78% 100.00%
NP to SH -3,841 -1,219 1,901 -642 -858 15,278 -1,207 17.31% YoY % -215.09% -164.12% 396.11% 25.17% -105.62% 1,365.78% - Horiz. % 318.23% 100.99% -157.50% 53.19% 71.09% -1,265.78% 100.00%
Tax Rate - % - % 7.04 % - % - % -0.45 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% -1,564.44% 0.00% 0.00% 100.00% -
Total Cost 5,242 3,291 7,345 3,537 2,604 -13,722 2,154 13.05% YoY % 59.28% -55.19% 107.66% 35.83% 118.98% -737.05% - Horiz. % 243.36% 152.79% 340.99% 164.21% 120.89% -637.05% 100.00%
Net Worth 41,881 47,512 39,020 31,593 23,800 11,265 -22,807 - YoY % -11.85% 21.76% 23.51% 32.74% 111.28% 149.39% - Horiz. % -183.63% -208.32% -171.09% -138.53% -104.36% -49.39% 100.00%
Dividend 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 41,881 47,512 39,020 31,593 23,800 11,265 -22,807 - YoY % -11.85% 21.76% 23.51% 32.74% 111.28% 149.39% - Horiz. % -183.63% -208.32% -171.09% -138.53% -104.36% -49.39% 100.00%
NOSH 284,518 283,488 200,105 179,714 171,600 75,553 22,673 41.74% YoY % 0.36% 41.67% 11.35% 4.73% 127.12% 233.23% - Horiz. % 1,254.85% 1,250.31% 882.55% 792.62% 756.83% 333.23% 100.00%
Ratio Analysis 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -274.16 % -58.83 % 20.56 % -22.60 % -49.14 % 981.88 % -127.46 % 11.14% YoY % -366.02% -386.14% 190.97% 54.01% -105.00% 870.34% - Horiz. % 215.09% 46.16% -16.13% 17.73% 38.55% -770.34% 100.00%
ROE -9.17 % -2.57 % 4.87 % -2.03 % -3.60 % 135.62 % 0.00 % - YoY % -256.81% -152.77% 339.90% 43.61% -102.65% 0.00% - Horiz. % -6.76% -1.90% 3.59% -1.50% -2.65% 100.00% -
Per Share 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 0.49 0.73 4.62 1.61 1.02 2.06 4.18 -25.59% YoY % -32.88% -84.20% 186.96% 57.84% -50.49% -50.72% - Horiz. % 11.72% 17.46% 110.53% 38.52% 24.40% 49.28% 100.00%
EPS -1.35 -0.43 0.95 -0.36 -0.50 39.51 -5.32 -17.23% YoY % -213.95% -145.26% 363.89% 28.00% -101.27% 842.67% - Horiz. % 25.38% 8.08% -17.86% 6.77% 9.40% -742.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1472 0.1676 0.1950 0.1758 0.1387 0.1491 -1.0059 - YoY % -12.17% -14.05% 10.92% 26.75% -6.98% 114.82% - Horiz. % -14.63% -16.66% -19.39% -17.48% -13.79% -14.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,777 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 0.16 0.24 1.05 0.33 0.20 0.18 0.11 5.30% YoY % -33.33% -77.14% 218.18% 65.00% 11.11% 63.64% - Horiz. % 145.45% 218.18% 954.55% 300.00% 181.82% 163.64% 100.00%
EPS -0.44 -0.14 0.22 -0.07 -0.10 1.73 -0.14 17.11% YoY % -214.29% -163.64% 414.29% 30.00% -105.78% 1,335.71% - Horiz. % 314.29% 100.00% -157.14% 50.00% 71.43% -1,235.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0475 0.0539 0.0443 0.0359 0.0270 0.0128 -0.0259 - YoY % -11.87% 21.67% 23.40% 32.96% 110.94% 149.42% - Horiz. % -183.40% -208.11% -171.04% -138.61% -104.25% -49.42% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/03/16 31/03/15 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.2800 0.1950 0.2900 1.1200 0.1300 0.2000 0.1300 -
P/RPS 56.86 0.00 6.28 69.77 12.78 9.71 3.11 49.29% YoY % 0.00% 0.00% -91.00% 445.93% 31.62% 212.22% - Horiz. % 1,828.30% 0.00% 201.93% 2,243.41% 410.93% 312.22% 100.00%
P/EPS -20.74 0.00 30.53 -313.52 -26.00 0.99 -2.44 34.33% YoY % 0.00% 0.00% 109.74% -1,105.85% -2,726.26% 140.57% - Horiz. % 850.00% -0.00% -1,251.23% 12,849.18% 1,065.57% -40.57% 100.00%
EY -4.82 0.00 3.28 -0.32 -3.85 101.11 -40.95 -25.55% YoY % 0.00% 0.00% 1,125.00% 91.69% -103.81% 346.91% - Horiz. % 11.77% -0.00% -8.01% 0.78% 9.40% -246.91% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.90 1.16 1.49 6.37 0.94 1.34 0.00 - YoY % 63.79% -22.15% -76.61% 577.66% -29.85% 0.00% - Horiz. % 141.79% 86.57% 111.19% 475.37% 70.15% 100.00% -
Price Multiplier on Announcement Date 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 23/05/16 29/05/15 06/03/13 27/02/12 25/02/11 25/02/10 26/02/09 -
Price 0.2750 0.2100 0.2550 1.2300 0.1200 0.1700 0.1300 -
P/RPS 55.85 0.00 5.52 76.62 11.79 8.25 3.11 48.92% YoY % 0.00% 0.00% -92.80% 549.87% 42.91% 165.27% - Horiz. % 1,795.82% 0.00% 177.49% 2,463.67% 379.10% 265.27% 100.00%
P/EPS -20.37 0.00 26.84 -344.31 -24.00 0.84 -2.44 33.99% YoY % 0.00% 0.00% 107.80% -1,334.62% -2,957.14% 134.43% - Horiz. % 834.84% -0.00% -1,100.00% 14,111.07% 983.61% -34.43% 100.00%
EY -4.91 0.00 3.73 -0.29 -4.17 118.95 -40.95 -25.36% YoY % 0.00% 0.00% 1,386.21% 93.05% -103.51% 390.48% - Horiz. % 11.99% -0.00% -9.11% 0.71% 10.18% -290.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.87 1.25 1.31 7.00 0.87 1.14 0.00 - YoY % 49.60% -4.58% -81.29% 704.60% -23.68% 0.00% - Horiz. % 164.04% 109.65% 114.91% 614.04% 76.32% 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.
Comment
HCIB-Q4 2011.pdf 
