[ANCOMNY] QoQ Annualized Quarter Result on 31-Aug-2010 [#1]

Announcement Date
26-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-Aug-2010 [#1]
Profit Trend
QoQ- -4699.24%
YoY- -471.98%
Quarter Report
View:
Show?
Annualized Quarter Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 1,507,483 1,386,997 1,334,052 1,416,844 1,466,840 1,464,728 1,517,848 -0.45%
PBT 253 -7,406 -16,938 -31,620 32,457 36,684 45,814 -96.88%
Tax -6,151 -9,253 -9,366 -7,180 -9,602 -11,378 -14,814 -44.37%
NP -5,898 -16,660 -26,304 -38,800 22,855 25,305 31,000 -
-
NP to SH -12,952 -21,417 -30,552 -36,380 791 1,410 5,606 -
-
Tax Rate 2,431.23% - - - 29.58% 31.02% 32.34% -
Total Cost 1,513,381 1,403,657 1,360,356 1,455,644 1,443,985 1,439,422 1,486,848 1.18%
-
Net Worth 308,960 218,925 303,784 290,958 320,023 325,555 327,735 -3.86%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 308,960 218,925 303,784 290,958 320,023 325,555 327,735 -3.86%
NOSH 219,120 218,925 216,988 203,467 216,231 217,037 215,615 1.08%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin -0.39% -1.20% -1.97% -2.74% 1.56% 1.73% 2.04% -
ROE -4.19% -9.78% -10.06% -12.50% 0.25% 0.43% 1.71% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 687.97 633.55 614.80 696.35 678.36 674.87 703.96 -1.52%
EPS -5.99 -9.91 -14.08 -16.84 0.36 0.64 2.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.00 1.40 1.43 1.48 1.50 1.52 -4.88%
Adjusted Per Share Value based on latest NOSH - 203,467
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 148.96 137.05 131.82 140.00 144.94 144.74 149.98 -0.45%
EPS -1.28 -2.12 -3.02 -3.59 0.08 0.14 0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3053 0.2163 0.3002 0.2875 0.3162 0.3217 0.3238 -3.84%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.41 0.45 0.47 0.52 0.55 0.57 0.62 -
P/RPS 0.06 0.07 0.08 0.07 0.08 0.08 0.09 -23.70%
P/EPS -6.94 -4.60 -3.34 -2.91 150.35 87.70 23.85 -
EY -14.42 -21.74 -29.96 -34.38 0.67 1.14 4.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.45 0.34 0.36 0.37 0.38 0.41 -20.63%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 27/07/11 27/04/11 25/01/11 26/10/10 30/07/10 27/04/10 26/01/10 -
Price 0.38 0.43 0.50 0.54 0.59 0.58 0.60 -
P/RPS 0.06 0.07 0.08 0.08 0.09 0.09 0.09 -23.70%
P/EPS -6.43 -4.40 -3.55 -3.02 161.29 89.24 23.08 -
EY -15.55 -22.75 -28.16 -33.11 0.62 1.12 4.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.43 0.36 0.38 0.40 0.39 0.39 -21.75%

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