[ANCOMNY] QoQ Annualized Quarter Result on 31-Aug-2013 [#1]

Stock
[ANCOMNY] ANCOM NYLEX BERHAD
Announcement Date
29-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- 133.82%
YoY- 142.29%
Quarter Report
Latest QR
Upcoming QR
ANCOMNY's Result
ANCOMNY's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 1,864,145 1,887,778 2,036,602 1,960,916 2,032,564 2,009,498 2,061,038 -6.48%
PBT 43,777 50,188 38,628 30,056 4,248 -1,625 -6,456 -
Tax -19,142 -17,777 -18,466 -17,776 -16,781 -14,168 -12,338 34.05%
NP 24,635 32,410 20,162 12,280 -12,533 -15,793 -18,794 -
-
NP to SH 9,566 13,265 12,374 6,732 -19,906 -20,597 -25,340 -
-
Tax Rate 43.73% 35.42% 47.80% 59.14% 395.03% - - -
Total Cost 1,839,510 1,855,368 2,016,440 1,948,636 2,045,097 2,025,291 2,079,832 -7.86%
-
Net Worth 279,029 279,004 279,063 274,026 270,254 281,266 283,237 -0.99%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 2,163 - - - - - - -
Div Payout % 22.61% - - - - - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 279,029 279,004 279,063 274,026 270,254 281,266 283,237 -0.99%
NOSH 216,302 216,282 216,328 215,769 216,203 216,358 216,211 0.02%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 1.32% 1.72% 0.99% 0.63% -0.62% -0.79% -0.91% -
ROE 3.43% 4.75% 4.43% 2.46% -7.37% -7.32% -8.95% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 861.82 872.83 941.44 908.80 940.11 928.78 953.25 -6.50%
EPS 4.41 6.13 5.72 3.12 -9.21 -9.52 -11.72 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.29 1.29 1.27 1.25 1.30 1.31 -1.02%
Adjusted Per Share Value based on latest NOSH - 215,769
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 160.06 162.09 174.87 168.37 174.52 172.54 176.97 -6.48%
EPS 0.82 1.14 1.06 0.58 -1.71 -1.77 -2.18 -
DPS 0.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2396 0.2396 0.2396 0.2353 0.232 0.2415 0.2432 -0.99%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.545 0.425 0.38 0.31 0.39 0.35 0.39 -
P/RPS 0.06 0.05 0.04 0.03 0.04 0.04 0.04 31.06%
P/EPS 12.32 6.93 6.64 9.94 -4.24 -3.68 -3.33 -
EY 8.11 14.43 15.05 10.06 -23.61 -27.20 -30.05 -
DY 1.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.33 0.29 0.24 0.31 0.27 0.30 25.17%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 25/07/14 30/04/14 27/01/14 29/10/13 31/07/13 30/04/13 30/01/13 -
Price 0.685 0.54 0.35 0.355 0.335 0.31 0.35 -
P/RPS 0.08 0.06 0.04 0.04 0.04 0.03 0.04 58.80%
P/EPS 15.49 8.80 6.12 11.38 -3.64 -3.26 -2.99 -
EY 6.46 11.36 16.34 8.79 -27.48 -30.71 -33.49 -
DY 1.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.42 0.27 0.28 0.27 0.24 0.27 56.83%

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