[ANNUM] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[ANNUM] ANNUM BERHAD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 47.05%
YoY- 62.05%
Quarter Report
Latest QR
Upcoming QR
ANNUM's Result
ANNUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 116,726 115,753 115,818 121,568 115,266 146,202 114,386 1.35%
PBT -13,704 -6,154 -5,916 -3,408 -6,097 -8,286 -8,472 37.67%
Tax -1,940 -666 0 0 -339 -850 -852 72.81%
NP -15,644 -6,821 -5,916 -3,408 -6,436 -9,137 -9,324 41.06%
-
NP to SH -15,644 -6,821 -5,916 -3,408 -6,436 -9,137 -9,324 41.06%
-
Tax Rate - - - - - - - -
Total Cost 132,370 122,574 121,734 124,976 121,702 155,339 123,710 4.60%
-
Net Worth 78,162 88,716 90,958 94,168 95,962 95,222 97,437 -13.63%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 78,162 88,716 90,958 94,168 95,962 95,222 97,437 -13.63%
NOSH 73,738 73,930 73,950 74,736 74,970 74,978 74,951 -1.07%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -13.40% -5.89% -5.11% -2.80% -5.58% -6.25% -8.15% -
ROE -20.01% -7.69% -6.50% -3.62% -6.71% -9.60% -9.57% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 158.30 156.57 156.62 162.66 153.75 194.99 152.61 2.46%
EPS -21.21 -9.23 -8.00 -4.56 -8.59 -12.19 -12.44 42.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.20 1.23 1.26 1.28 1.27 1.30 -12.68%
Adjusted Per Share Value based on latest NOSH - 74,736
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 51.31 50.88 50.91 53.44 50.67 64.26 50.28 1.35%
EPS -6.88 -3.00 -2.60 -1.50 -2.83 -4.02 -4.10 41.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3436 0.39 0.3998 0.4139 0.4218 0.4186 0.4283 -13.62%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.33 0.42 0.43 0.51 0.35 0.33 0.325 -
P/RPS 0.21 0.27 0.27 0.31 0.23 0.17 0.21 0.00%
P/EPS -1.56 -4.55 -5.38 -11.18 -4.08 -2.71 -2.61 -28.97%
EY -64.29 -21.97 -18.60 -8.94 -24.53 -36.93 -38.28 41.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.35 0.40 0.27 0.26 0.25 15.37%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 25/11/14 25/08/14 20/05/14 28/02/14 25/11/13 27/08/13 -
Price 0.335 0.39 0.425 0.485 0.44 0.385 0.325 -
P/RPS 0.21 0.25 0.27 0.30 0.29 0.20 0.21 0.00%
P/EPS -1.58 -4.23 -5.31 -10.64 -5.13 -3.16 -2.61 -28.37%
EY -63.33 -23.66 -18.82 -9.40 -19.51 -31.65 -38.28 39.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.35 0.38 0.34 0.30 0.25 17.83%

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