[ANNJOO] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -12.86%
YoY- 77.31%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 458,014 412,400 348,185 369,852 393,272 349,908 376,687 13.96%
PBT 83,532 33,852 33,274 38,909 41,490 27,288 23,983 130.29%
Tax -27,076 -13,144 -12,005 -11,057 -9,526 -6,024 -8,534 116.37%
NP 56,456 20,708 21,269 27,852 31,964 21,264 15,449 137.81%
-
NP to SH 56,456 20,708 21,269 27,852 31,964 21,264 15,449 137.81%
-
Tax Rate 32.41% 38.83% 36.08% 28.42% 22.96% 22.08% 35.58% -
Total Cost 401,558 391,692 326,916 342,000 361,308 328,644 361,238 7.32%
-
Net Worth 350,329 345,975 355,323 352,769 347,873 337,603 267,700 19.70%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 30,244 - 15,120 - - - 7,152 162.19%
Div Payout % 53.57% - 71.09% - - - 46.30% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 350,329 345,975 355,323 352,769 347,873 337,603 267,700 19.70%
NOSH 252,035 252,536 252,002 251,978 252,082 251,943 204,351 15.05%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 12.33% 5.02% 6.11% 7.53% 8.13% 6.08% 4.10% -
ROE 16.12% 5.99% 5.99% 7.90% 9.19% 6.30% 5.77% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 181.73 163.30 138.17 146.78 156.01 138.88 184.33 -0.94%
EPS 22.40 8.20 8.44 11.05 12.68 8.44 7.56 106.70%
DPS 12.00 0.00 6.00 0.00 0.00 0.00 3.50 127.88%
NAPS 1.39 1.37 1.41 1.40 1.38 1.34 1.31 4.04%
Adjusted Per Share Value based on latest NOSH - 251,641
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 63.71 57.36 48.43 51.44 54.70 48.67 52.40 13.95%
EPS 7.85 2.88 2.96 3.87 4.45 2.96 2.15 137.67%
DPS 4.21 0.00 2.10 0.00 0.00 0.00 0.99 163.17%
NAPS 0.4873 0.4812 0.4942 0.4907 0.4839 0.4696 0.3724 19.69%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.01 0.89 0.95 0.97 1.07 0.99 0.90 -
P/RPS 0.56 0.54 0.69 0.66 0.69 0.71 0.49 9.33%
P/EPS 4.51 10.85 11.26 8.78 8.44 11.73 11.90 -47.72%
EY 22.18 9.21 8.88 11.40 11.85 8.53 8.40 91.37%
DY 11.88 0.00 6.32 0.00 0.00 0.00 3.89 110.92%
P/NAPS 0.73 0.65 0.67 0.69 0.78 0.74 0.69 3.83%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 14/08/03 29/05/03 28/02/03 28/11/02 29/08/02 28/05/02 03/04/02 -
Price 1.29 1.05 0.95 0.94 1.09 1.07 0.96 -
P/RPS 0.71 0.64 0.69 0.64 0.70 0.77 0.52 23.14%
P/EPS 5.76 12.80 11.26 8.50 8.60 12.68 12.70 -41.05%
EY 17.36 7.81 8.88 11.76 11.63 7.89 7.88 69.55%
DY 9.30 0.00 6.32 0.00 0.00 0.00 3.65 86.86%
P/NAPS 0.93 0.77 0.67 0.67 0.79 0.80 0.73 17.57%

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