[ANNJOO] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -24.74%
YoY- 210.33%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,786,480 1,438,394 1,488,744 1,482,378 1,047,792 565,539 576,569 112.68%
PBT 179,504 132,320 142,633 142,740 153,212 30,943 41,994 163.61%
Tax -23,560 -5,550 -20,649 -18,536 -3,620 -10,626 -13,969 41.73%
NP 155,944 126,770 121,984 124,204 149,592 20,317 28,025 214.34%
-
NP to SH 120,956 111,916 102,178 109,378 145,340 17,691 25,010 186.25%
-
Tax Rate 13.13% 4.19% 14.48% 12.99% 2.36% 34.34% 33.26% -
Total Cost 1,630,536 1,311,624 1,366,760 1,358,174 898,200 545,222 548,544 106.87%
-
Net Worth 337,112 563,747 563,882 478,259 726,700 477,333 456,129 -18.27%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 47,978 39,991 28,695 - 36,406 - -
Div Payout % - 42.87% 39.14% 26.24% - 205.79% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 337,112 563,747 563,882 478,259 726,700 477,333 456,129 -18.27%
NOSH 337,112 299,865 299,937 239,129 273,195 269,679 269,899 15.99%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.73% 8.81% 8.19% 8.38% 14.28% 3.59% 4.86% -
ROE 35.88% 19.85% 18.12% 22.87% 20.00% 3.71% 5.48% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 529.94 479.68 496.35 619.91 383.53 209.71 213.62 83.35%
EPS 23.92 34.20 34.07 40.28 53.20 6.56 9.27 88.23%
DPS 0.00 16.00 13.33 12.00 0.00 13.50 0.00 -
NAPS 1.00 1.88 1.88 2.00 2.66 1.77 1.69 -29.54%
Adjusted Per Share Value based on latest NOSH - 201,029
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 247.01 198.88 205.85 204.97 144.88 78.20 79.72 112.68%
EPS 16.72 15.47 14.13 15.12 20.10 2.45 3.46 186.10%
DPS 0.00 6.63 5.53 3.97 0.00 5.03 0.00 -
NAPS 0.4661 0.7795 0.7797 0.6613 1.0048 0.66 0.6307 -18.27%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.15 1.48 1.26 1.11 1.00 0.96 1.40 -
P/RPS 0.41 0.31 0.25 0.18 0.26 0.46 0.66 -27.21%
P/EPS 5.99 3.97 3.70 2.43 1.88 14.63 15.11 -46.06%
EY 16.69 25.22 27.04 41.21 53.20 6.83 6.62 85.34%
DY 0.00 10.81 10.58 10.81 0.00 14.06 0.00 -
P/NAPS 2.15 0.79 0.67 0.56 0.38 0.54 0.83 88.72%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 14/02/07 29/11/06 28/08/06 25/05/06 24/02/06 30/11/05 -
Price 3.74 2.55 1.49 1.28 1.13 1.00 1.12 -
P/RPS 0.71 0.53 0.30 0.21 0.29 0.48 0.52 23.09%
P/EPS 10.42 6.83 4.37 2.80 2.12 15.24 12.09 -9.44%
EY 9.59 14.64 22.86 35.73 47.08 6.56 8.27 10.38%
DY 0.00 6.27 8.95 9.38 0.00 13.50 0.00 -
P/NAPS 3.74 1.36 0.79 0.64 0.42 0.56 0.66 218.18%

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