[ANCOMLB] QoQ Annualized Quarter Result on 31-May-2004 [#4]

Stock
[ANCOMLB] ANCOM LOGISTICS BERHAD
Announcement Date
29-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- 566.76%
YoY- 32.95%
Quarter Report
Latest QR
Upcoming QR
ANCOMLB's Result
ANCOMLB's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 311,574 324,592 314,792 261,755 215,686 221,064 222,424 25.22%
PBT -3,025 -9,800 14,120 18,791 7,913 3,176 7,316 -
Tax -8,816 -2,112 -5,376 -5,927 -5,984 -2,670 -3,292 92.96%
NP -11,841 -11,912 8,744 12,864 1,929 506 4,024 -
-
NP to SH -11,841 -11,912 8,744 12,864 1,929 506 4,024 -
-
Tax Rate - - 38.07% 31.54% 75.62% 84.07% 45.00% -
Total Cost 323,415 336,504 306,048 248,891 213,757 220,558 218,400 29.94%
-
Net Worth 109,064 116,530 119,236 65,098 0 0 0 -
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 109,064 116,530 119,236 65,098 0 0 0 -
NOSH 259,678 258,956 248,409 141,518 113,936 38,923 43,362 230.13%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin -3.80% -3.67% 2.78% 4.91% 0.89% 0.23% 1.81% -
ROE -10.86% -10.22% 7.33% 19.76% 0.00% 0.00% 0.00% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 119.98 125.35 126.72 184.96 189.30 567.95 512.95 -62.07%
EPS -4.56 -4.60 3.52 9.09 1.69 1.30 9.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.45 0.48 0.46 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 224,891
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 65.83 68.58 66.51 55.31 45.57 46.71 47.00 25.21%
EPS -2.50 -2.52 1.85 2.72 0.41 0.11 0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2304 0.2462 0.2519 0.1375 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 0.32 0.37 0.44 1.04 1.30 1.17 1.11 -
P/RPS 0.27 0.30 0.35 0.56 0.69 0.21 0.22 14.64%
P/EPS -7.02 -8.04 12.50 11.44 76.77 90.00 11.96 -
EY -14.25 -12.43 8.00 8.74 1.30 1.11 8.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.82 0.92 2.26 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 29/04/05 02/02/05 28/10/04 29/07/04 - - - -
Price 0.33 0.34 0.38 0.51 0.00 0.00 0.00 -
P/RPS 0.28 0.27 0.30 0.28 0.00 0.00 0.00 -
P/EPS -7.24 -7.39 10.80 5.61 0.00 0.00 0.00 -
EY -13.82 -13.53 9.26 17.82 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.76 0.79 1.11 0.00 0.00 0.00 -

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 ⃤ & 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