[ANNUM] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[ANNUM] ANNUM BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -32.85%
YoY- -142.3%
Quarter Report
Latest QR
Upcoming QR
ANNUM's Result
ANNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 114,386 104,176 120,336 122,040 121,196 133,736 118,304 -2.22%
PBT -8,472 -8,128 -17,741 -12,072 -8,314 -5,020 -10,496 -13.32%
Tax -852 -852 -1,584 -3,073 -3,086 -3,048 -3,616 -61.88%
NP -9,324 -8,980 -19,325 -15,145 -11,400 -8,068 -14,112 -24.15%
-
NP to SH -9,324 -8,980 -19,325 -15,145 -11,400 -8,068 -14,112 -24.15%
-
Tax Rate - - - - - - - -
Total Cost 123,710 113,156 139,661 137,185 132,596 141,804 132,416 -4.43%
-
Net Worth 97,437 100,612 101,939 110,216 115,499 119,970 121,448 -13.66%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 97,437 100,612 101,939 110,216 115,499 119,970 121,448 -13.66%
NOSH 74,951 75,083 74,955 74,976 75,000 74,981 74,968 -0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -8.15% -8.62% -16.06% -12.41% -9.41% -6.03% -11.93% -
ROE -9.57% -8.93% -18.96% -13.74% -9.87% -6.73% -11.62% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 152.61 138.75 160.54 162.77 161.59 178.36 157.81 -2.21%
EPS -12.44 -11.96 -25.77 -20.20 -15.20 -10.76 -18.82 -24.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.34 1.36 1.47 1.54 1.60 1.62 -13.65%
Adjusted Per Share Value based on latest NOSH - 74,953
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 50.28 45.79 52.89 53.64 53.27 58.79 52.00 -2.21%
EPS -4.10 -3.95 -8.49 -6.66 -5.01 -3.55 -6.20 -24.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4283 0.4423 0.4481 0.4845 0.5077 0.5273 0.5338 -13.66%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.325 0.315 0.32 0.33 0.40 0.45 0.46 -
P/RPS 0.21 0.23 0.20 0.20 0.25 0.25 0.29 -19.37%
P/EPS -2.61 -2.63 -1.24 -1.63 -2.63 -4.18 -2.44 4.59%
EY -38.28 -37.97 -80.57 -61.21 -38.00 -23.91 -40.92 -4.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.24 0.22 0.26 0.28 0.28 -7.28%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 20/05/13 28/02/13 27/11/12 27/08/12 28/05/12 29/02/12 -
Price 0.325 0.31 0.315 0.32 0.33 0.37 0.44 -
P/RPS 0.21 0.22 0.20 0.20 0.20 0.21 0.28 -17.46%
P/EPS -2.61 -2.59 -1.22 -1.58 -2.17 -3.44 -2.34 7.55%
EY -38.28 -38.58 -81.85 -63.13 -46.06 -29.08 -42.78 -7.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.23 0.22 0.21 0.23 0.27 -5.00%

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