[ANZO] YoY Quarter Result on 2018-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/19 31/07/18 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,721 1,904 1,401 2,072 9,246 2,885 1,746 -0.17% YoY % -9.61% 35.90% -32.38% -77.59% 220.49% 65.23% - Horiz. % 98.57% 109.05% 80.24% 118.67% 529.55% 165.23% 100.00%
PBT -827 -1,012 -3,861 -1,839 2,045 -700 -858 -0.43% YoY % 18.28% 73.79% -109.95% -189.93% 392.14% 18.41% - Horiz. % 96.39% 117.95% 450.00% 214.34% -238.34% 81.59% 100.00%
Tax 19 26 20 620 -144 48 0 - YoY % -26.92% 30.00% -96.77% 530.56% -400.00% 0.00% - Horiz. % 39.58% 54.17% 41.67% 1,291.67% -300.00% 100.00% -
NP -808 -986 -3,841 -1,219 1,901 -652 -858 -0.70% YoY % 18.05% 74.33% -215.09% -164.12% 391.56% 24.01% - Horiz. % 94.17% 114.92% 447.67% 142.07% -221.56% 75.99% 100.00%
NP to SH -808 -986 -3,841 -1,219 1,901 -642 -858 -0.70% YoY % 18.05% 74.33% -215.09% -164.12% 396.11% 25.17% - Horiz. % 94.17% 114.92% 447.67% 142.07% -221.56% 74.83% 100.00%
Tax Rate - % - % - % - % 7.04 % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 2,529 2,890 5,242 3,291 7,345 3,537 2,604 -0.34% YoY % -12.49% -44.87% 59.28% -55.19% 107.66% 35.83% - Horiz. % 97.12% 110.98% 201.31% 126.38% 282.07% 135.83% 100.00%
Net Worth 143,131 146,566 41,881 47,512 39,020 31,593 23,800 23.24% YoY % -2.34% 249.96% -11.85% 21.76% 23.51% 32.74% - Horiz. % 601.37% 615.80% 175.96% 199.63% 163.95% 132.74% 100.00%
Dividend 31/07/19 31/07/18 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 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 31/07/19 31/07/18 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 143,131 146,566 41,881 47,512 39,020 31,593 23,800 23.24% YoY % -2.34% 249.96% -11.85% 21.76% 23.51% 32.74% - Horiz. % 601.37% 615.80% 175.96% 199.63% 163.95% 132.74% 100.00%
NOSH 880,810 880,810 284,518 283,488 200,105 179,714 171,600 20.99% YoY % 0.00% 209.58% 0.36% 41.67% 11.35% 4.73% - Horiz. % 513.29% 513.29% 165.80% 165.20% 116.61% 104.73% 100.00%
Ratio Analysis 31/07/19 31/07/18 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -46.95 % -51.79 % -274.16 % -58.83 % 20.56 % -22.60 % -49.14 % -0.53% YoY % 9.35% 81.11% -366.02% -386.14% 190.97% 54.01% - Horiz. % 95.54% 105.39% 557.92% 119.72% -41.84% 45.99% 100.00%
ROE -0.56 % -0.67 % -9.17 % -2.57 % 4.87 % -2.03 % -3.60 % -19.48% YoY % 16.42% 92.69% -256.81% -152.77% 339.90% 43.61% - Horiz. % 15.56% 18.61% 254.72% 71.39% -135.28% 56.39% 100.00%
Per Share 31/07/19 31/07/18 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.20 0.22 0.49 0.73 4.62 1.61 1.02 -17.28% YoY % -9.09% -55.10% -32.88% -84.20% 186.96% 57.84% - Horiz. % 19.61% 21.57% 48.04% 71.57% 452.94% 157.84% 100.00%
EPS -0.09 -0.11 -1.35 -0.43 0.95 -0.36 -0.50 -18.10% YoY % 18.18% 91.85% -213.95% -145.26% 363.89% 28.00% - Horiz. % 18.00% 22.00% 270.00% 86.00% -190.00% 72.00% 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 0.1625 0.1664 0.1472 0.1676 0.1950 0.1758 0.1387 1.86% YoY % -2.34% 13.04% -12.17% -14.05% 10.92% 26.75% - Horiz. % 117.16% 119.97% 106.13% 120.84% 140.59% 126.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,777 31/07/19 31/07/18 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.20 0.22 0.16 0.24 1.05 0.33 0.20 - YoY % -9.09% 37.50% -33.33% -77.14% 218.18% 65.00% - Horiz. % 100.00% 110.00% 80.00% 120.00% 525.00% 165.00% 100.00%
EPS -0.09 -0.11 -0.44 -0.14 0.22 -0.07 -0.10 -1.22% YoY % 18.18% 75.00% -214.29% -163.64% 414.29% 30.00% - Horiz. % 90.00% 110.00% 440.00% 140.00% -220.00% 70.00% 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 0.1625 0.1664 0.0475 0.0539 0.0443 0.0359 0.0270 23.25% YoY % -2.34% 250.32% -11.87% 21.67% 23.40% 32.96% - Horiz. % 601.85% 616.30% 175.93% 199.63% 164.07% 132.96% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/19 31/07/18 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 CAGR
Date 31/07/19 31/07/18 31/03/16 31/03/15 31/12/12 30/12/11 30/12/10 -
Price 0.0350 0.0500 0.2800 0.1950 0.2900 1.1200 0.1300 -
P/RPS 17.91 23.13 56.86 0.00 6.28 69.77 12.78 4.01% YoY % -22.57% -59.32% 0.00% 0.00% -91.00% 445.93% - Horiz. % 140.14% 180.99% 444.91% 0.00% 49.14% 545.93% 100.00%
P/EPS -38.15 -44.67 -20.74 0.00 30.53 -313.52 -26.00 4.57% YoY % 14.60% -115.38% 0.00% 0.00% 109.74% -1,105.85% - Horiz. % 146.73% 171.81% 79.77% -0.00% -117.42% 1,205.85% 100.00%
EY -2.62 -2.24 -4.82 0.00 3.28 -0.32 -3.85 -4.38% YoY % -16.96% 53.53% 0.00% 0.00% 1,125.00% 91.69% - Horiz. % 68.05% 58.18% 125.19% -0.00% -85.19% 8.31% 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 0.22 0.30 1.90 1.16 1.49 6.37 0.94 -15.56% YoY % -26.67% -84.21% 63.79% -22.15% -76.61% 577.66% - Horiz. % 23.40% 31.91% 202.13% 123.40% 158.51% 677.66% 100.00%
Price Multiplier on Announcement Date 31/07/19 31/07/18 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 CAGR
Date 26/09/19 30/08/18 23/05/16 29/05/15 06/03/13 27/02/12 25/02/11 -
Price 0.0300 0.0450 0.2750 0.2100 0.2550 1.2300 0.1200 -
P/RPS 15.35 20.82 55.85 0.00 5.52 76.62 11.79 3.12% YoY % -26.27% -62.72% 0.00% 0.00% -92.80% 549.87% - Horiz. % 130.20% 176.59% 473.71% 0.00% 46.82% 649.87% 100.00%
P/EPS -32.70 -40.20 -20.37 0.00 26.84 -344.31 -24.00 3.67% YoY % 18.66% -97.35% 0.00% 0.00% 107.80% -1,334.62% - Horiz. % 136.25% 167.50% 84.88% -0.00% -111.83% 1,434.62% 100.00%
EY -3.06 -2.49 -4.91 0.00 3.73 -0.29 -4.17 -3.54% YoY % -22.89% 49.29% 0.00% 0.00% 1,386.21% 93.05% - Horiz. % 73.38% 59.71% 117.75% -0.00% -89.45% 6.95% 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 0.18 0.27 1.87 1.25 1.31 7.00 0.87 -16.76% YoY % -33.33% -85.56% 49.60% -4.58% -81.29% 704.60% - Horiz. % 20.69% 31.03% 214.94% 143.68% 150.57% 804.60% 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
Anzo- Quarterly Results 310718.pdf 
