[ANNJOO] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
14-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 172.63%
YoY- 76.62%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 499,100 443,406 446,885 458,014 412,400 348,185 369,852 22.09%
PBT 116,412 53,916 66,768 83,532 33,852 33,274 38,909 107.49%
Tax -41,720 -18,960 -21,814 -27,076 -13,144 -12,005 -11,057 142.17%
NP 74,692 34,956 44,953 56,456 20,708 21,269 27,852 92.90%
-
NP to SH 74,692 34,956 44,953 56,456 20,708 21,269 27,852 92.90%
-
Tax Rate 35.84% 35.17% 32.67% 32.41% 38.83% 36.08% 28.42% -
Total Cost 424,408 408,450 401,932 401,558 391,692 326,916 342,000 15.46%
-
Net Worth 403,167 368,227 344,551 350,329 345,975 355,323 352,769 9.30%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 30,685 40,835 30,244 - 15,120 - -
Div Payout % - 87.78% 90.84% 53.57% - 71.09% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 403,167 368,227 344,551 350,329 345,975 355,323 352,769 9.30%
NOSH 265,241 255,713 255,223 252,035 252,536 252,002 251,978 3.47%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 14.97% 7.88% 10.06% 12.33% 5.02% 6.11% 7.53% -
ROE 18.53% 9.49% 13.05% 16.12% 5.99% 5.99% 7.90% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 188.17 173.40 175.10 181.73 163.30 138.17 146.78 17.99%
EPS 28.16 13.67 17.61 22.40 8.20 8.44 11.05 86.46%
DPS 0.00 12.00 16.00 12.00 0.00 6.00 0.00 -
NAPS 1.52 1.44 1.35 1.39 1.37 1.41 1.40 5.63%
Adjusted Per Share Value based on latest NOSH - 252,188
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 69.42 61.68 62.16 63.71 57.36 48.43 51.44 22.09%
EPS 10.39 4.86 6.25 7.85 2.88 2.96 3.87 93.05%
DPS 0.00 4.27 5.68 4.21 0.00 2.10 0.00 -
NAPS 0.5608 0.5122 0.4793 0.4873 0.4812 0.4942 0.4907 9.30%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.46 1.41 1.36 1.01 0.89 0.95 0.97 -
P/RPS 0.78 0.81 0.78 0.56 0.54 0.69 0.66 11.76%
P/EPS 5.18 10.31 7.72 4.51 10.85 11.26 8.78 -29.63%
EY 19.29 9.70 12.95 22.18 9.21 8.88 11.40 41.95%
DY 0.00 8.51 11.76 11.88 0.00 6.32 0.00 -
P/NAPS 0.96 0.98 1.01 0.73 0.65 0.67 0.69 24.60%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 29/04/04 26/02/04 20/11/03 14/08/03 29/05/03 28/02/03 28/11/02 -
Price 1.76 1.50 1.32 1.29 1.05 0.95 0.94 -
P/RPS 0.94 0.87 0.75 0.71 0.64 0.69 0.64 29.18%
P/EPS 6.25 10.97 7.49 5.76 12.80 11.26 8.50 -18.51%
EY 16.00 9.11 13.34 17.36 7.81 8.88 11.76 22.76%
DY 0.00 8.00 12.12 9.30 0.00 6.32 0.00 -
P/NAPS 1.16 1.04 0.98 0.93 0.77 0.67 0.67 44.13%

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