[ANCOMLB] QoQ Annualized Quarter Result on 30-Nov-2009 [#2]

Stock
[ANCOMLB] ANCOM LOGISTICS BERHAD
Announcement Date
26-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 26.59%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
ANCOMLB's Result
ANCOMLB's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 60,820 58,893 58,454 49,340 42,748 66,094 67,506 -6.69%
PBT 5,776 4,717 5,874 -744 -1,216 2,420 -252 -
Tax 3,048 -498 86 -366 -296 -28,600 -1,044 -
NP 8,824 4,219 5,961 -1,110 -1,512 -26,180 -1,296 -
-
NP to SH 7,872 3,553 5,308 -1,110 -1,512 -26,180 -1,296 -
-
Tax Rate -52.77% 10.56% -1.46% - - 1,181.82% - -
Total Cost 51,996 54,674 52,493 50,450 44,260 92,274 68,802 -16.98%
-
Net Worth 0 49,523 28,643 29,071 27,719 28,524 133,978 -
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 0 49,523 28,643 29,071 27,719 28,524 133,978 -
NOSH 251,538 260,652 260,399 252,857 251,999 259,312 262,702 -2.84%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 14.51% 7.16% 10.20% -2.25% -3.54% -39.61% -1.92% -
ROE 0.00% 7.17% 18.53% -3.82% -5.45% -91.78% -0.97% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 24.18 22.59 22.45 18.67 16.96 25.49 25.70 -3.97%
EPS 1.68 0.75 1.12 -0.42 -0.60 -10.09 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.19 0.11 0.11 0.11 0.11 0.51 -
Adjusted Per Share Value based on latest NOSH - 252,857
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 12.85 12.44 12.35 10.42 9.03 13.96 14.26 -6.68%
EPS 1.66 0.75 1.12 -0.23 -0.32 -5.53 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1046 0.0605 0.0614 0.0586 0.0603 0.2831 -
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 20/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.055 0.055 0.055 0.055 0.09 0.06 0.05 -
P/RPS 0.23 0.24 0.25 0.29 0.53 0.24 0.19 13.54%
P/EPS 1.76 4.03 2.70 -13.10 -15.00 -0.59 -10.14 -
EY 56.90 24.78 37.06 -7.64 -6.67 -168.27 -9.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.29 0.50 0.50 0.82 0.55 0.10 -
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 26/10/10 30/07/10 27/04/10 26/01/10 09/09/09 31/07/09 30/04/09 -
Price 0.055 0.055 0.055 0.055 0.05 0.08 0.05 -
P/RPS 0.23 0.24 0.25 0.29 0.29 0.31 0.19 13.54%
P/EPS 1.76 4.03 2.70 -13.10 -8.33 -0.79 -10.14 -
EY 56.90 24.78 37.06 -7.64 -12.00 -126.20 -9.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.29 0.50 0.50 0.45 0.73 0.10 -

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