[ANNUM] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[ANNUM] ANNUM BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -27.6%
YoY- -36.94%
Quarter Report
Latest QR
Upcoming QR
ANNUM's Result
ANNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 146,202 114,386 104,176 120,336 122,040 121,196 133,736 6.11%
PBT -8,286 -8,472 -8,128 -17,741 -12,072 -8,314 -5,020 39.62%
Tax -850 -852 -852 -1,584 -3,073 -3,086 -3,048 -57.28%
NP -9,137 -9,324 -8,980 -19,325 -15,145 -11,400 -8,068 8.64%
-
NP to SH -9,137 -9,324 -8,980 -19,325 -15,145 -11,400 -8,068 8.64%
-
Tax Rate - - - - - - - -
Total Cost 155,339 123,710 113,156 139,661 137,185 132,596 141,804 6.26%
-
Net Worth 95,222 97,437 100,612 101,939 110,216 115,499 119,970 -14.26%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 95,222 97,437 100,612 101,939 110,216 115,499 119,970 -14.26%
NOSH 74,978 74,951 75,083 74,955 74,976 75,000 74,981 -0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -6.25% -8.15% -8.62% -16.06% -12.41% -9.41% -6.03% -
ROE -9.60% -9.57% -8.93% -18.96% -13.74% -9.87% -6.73% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 194.99 152.61 138.75 160.54 162.77 161.59 178.36 6.11%
EPS -12.19 -12.44 -11.96 -25.77 -20.20 -15.20 -10.76 8.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.30 1.34 1.36 1.47 1.54 1.60 -14.25%
Adjusted Per Share Value based on latest NOSH - 75,005
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 64.30 50.31 45.82 52.93 53.68 53.30 58.82 6.11%
EPS -4.02 -4.10 -3.95 -8.50 -6.66 -5.01 -3.55 8.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4188 0.4285 0.4425 0.4483 0.4847 0.508 0.5276 -14.25%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.33 0.325 0.315 0.32 0.33 0.40 0.45 -
P/RPS 0.17 0.21 0.23 0.20 0.20 0.25 0.25 -22.65%
P/EPS -2.71 -2.61 -2.63 -1.24 -1.63 -2.63 -4.18 -25.07%
EY -36.93 -38.28 -37.97 -80.57 -61.21 -38.00 -23.91 33.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.24 0.24 0.22 0.26 0.28 -4.81%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 27/08/13 20/05/13 28/02/13 27/11/12 27/08/12 28/05/12 -
Price 0.385 0.325 0.31 0.315 0.32 0.33 0.37 -
P/RPS 0.20 0.21 0.22 0.20 0.20 0.20 0.21 -3.19%
P/EPS -3.16 -2.61 -2.59 -1.22 -1.58 -2.17 -3.44 -5.49%
EY -31.65 -38.28 -38.58 -81.85 -63.13 -46.06 -29.08 5.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.25 0.23 0.23 0.22 0.21 0.23 19.35%

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