[ANCOMLB] QoQ Annualized Quarter Result on 28-Feb-2006 [#3]

Stock
[ANCOMLB] ANCOM LOGISTICS BERHAD
Announcement Date
14-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
28-Feb-2006 [#3]
Profit Trend
QoQ- 207.68%
YoY- 131.34%
Quarter Report
Latest QR
Upcoming QR
ANCOMLB's Result
ANCOMLB's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 441,278 437,028 387,285 378,516 371,414 352,756 305,638 27.71%
PBT 23,828 22,848 10,822 8,536 5,812 -5,388 -11,096 -
Tax -8,700 -7,764 -4,995 -4,825 -4,606 -2,192 -6,183 25.54%
NP 15,128 15,084 5,827 3,710 1,206 -7,580 -17,279 -
-
NP to SH 15,128 15,084 6,508 3,710 1,206 -7,580 -17,329 -
-
Tax Rate 36.51% 33.98% 46.16% 56.53% 79.25% - - -
Total Cost 426,150 421,944 381,458 374,805 370,208 360,336 322,917 20.29%
-
Net Worth 145,561 143,037 137,419 134,487 133,708 101,239 100,420 28.05%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 145,561 143,037 137,419 134,487 133,708 101,239 100,420 28.05%
NOSH 259,931 260,068 259,282 258,629 262,173 259,589 257,488 0.63%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 3.43% 3.45% 1.50% 0.98% 0.32% -2.15% -5.65% -
ROE 10.39% 10.55% 4.74% 2.76% 0.90% -7.49% -17.26% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 169.77 168.04 149.37 146.35 141.67 135.89 118.70 26.91%
EPS 5.82 5.80 2.51 1.65 0.46 -2.92 -6.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.55 0.53 0.52 0.51 0.39 0.39 27.24%
Adjusted Per Share Value based on latest NOSH - 260,400
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 93.24 92.34 81.83 79.98 78.48 74.53 64.58 27.71%
EPS 3.20 3.19 1.38 0.78 0.25 -1.60 -3.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3076 0.3022 0.2904 0.2842 0.2825 0.2139 0.2122 28.05%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 0.48 0.45 0.28 0.37 0.28 0.32 0.26 -
P/RPS 0.28 0.27 0.19 0.25 0.20 0.24 0.22 17.42%
P/EPS 8.25 7.76 11.16 25.79 60.87 -10.96 -3.86 -
EY 12.13 12.89 8.96 3.88 1.64 -9.13 -25.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.82 0.53 0.71 0.55 0.82 0.67 18.09%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 23/01/07 30/10/06 28/07/06 14/04/06 26/01/06 28/10/05 28/07/05 -
Price 0.47 0.50 0.35 0.37 0.25 0.24 0.32 -
P/RPS 0.28 0.30 0.23 0.25 0.18 0.18 0.27 2.45%
P/EPS 8.08 8.62 13.94 25.79 54.35 -8.22 -4.75 -
EY 12.38 11.60 7.17 3.88 1.84 -12.17 -21.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.91 0.66 0.71 0.49 0.62 0.82 1.61%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment