[ANNUM] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[ANNUM] ANNUM BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 42.83%
YoY- 11.3%
Quarter Report
Latest QR
Upcoming QR
ANNUM's Result
ANNUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 120,336 122,040 121,196 133,736 118,304 110,388 107,834 7.55%
PBT -17,741 -12,072 -8,314 -5,020 -10,496 -2,740 1,550 -
Tax -1,584 -3,073 -3,086 -3,048 -3,616 -3,510 -574 96.13%
NP -19,325 -15,145 -11,400 -8,068 -14,112 -6,250 976 -
-
NP to SH -19,325 -15,145 -11,400 -8,068 -14,112 -6,250 822 -
-
Tax Rate - - - - - - 37.03% -
Total Cost 139,661 137,185 132,596 141,804 132,416 116,638 106,858 19.44%
-
Net Worth 101,939 110,216 115,499 119,970 121,448 131,263 115,080 -7.73%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 101,939 110,216 115,499 119,970 121,448 131,263 115,080 -7.73%
NOSH 74,955 74,976 75,000 74,981 74,968 75,007 63,230 11.95%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -16.06% -12.41% -9.41% -6.03% -11.93% -5.66% 0.91% -
ROE -18.96% -13.74% -9.87% -6.73% -11.62% -4.76% 0.71% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 160.54 162.77 161.59 178.36 157.81 147.17 170.54 -3.93%
EPS -25.77 -20.20 -15.20 -10.76 -18.82 -8.33 1.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.47 1.54 1.60 1.62 1.75 1.82 -17.58%
Adjusted Per Share Value based on latest NOSH - 74,981
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 52.93 53.68 53.30 58.82 52.03 48.55 47.43 7.55%
EPS -8.50 -6.66 -5.01 -3.55 -6.21 -2.75 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4483 0.4847 0.508 0.5276 0.5341 0.5773 0.5061 -7.73%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.32 0.33 0.40 0.45 0.46 0.455 0.63 -
P/RPS 0.20 0.20 0.25 0.25 0.29 0.31 0.37 -33.51%
P/EPS -1.24 -1.63 -2.63 -4.18 -2.44 -5.46 48.46 -
EY -80.57 -61.21 -38.00 -23.91 -40.92 -18.32 2.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.22 0.26 0.28 0.28 0.26 0.35 -22.14%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 27/08/12 28/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.315 0.32 0.33 0.37 0.44 0.46 0.51 -
P/RPS 0.20 0.20 0.20 0.21 0.28 0.31 0.30 -23.59%
P/EPS -1.22 -1.58 -2.17 -3.44 -2.34 -5.52 39.23 -
EY -81.85 -63.13 -46.06 -29.08 -42.78 -18.12 2.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.21 0.23 0.27 0.26 0.28 -12.23%

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