[ANNJOO] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -224.71%
YoY- -157.54%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,990,128 1,981,856 2,080,237 2,245,882 2,430,984 2,448,520 2,237,320 -7.51%
PBT 18,464 27,576 -37,131 -73,618 -35,686 -18,832 64,735 -56.70%
Tax 4,380 11,336 18,264 35,645 24,682 15,716 -2,622 -
NP 22,844 38,912 -18,867 -37,973 -11,004 -3,116 62,113 -48.69%
-
NP to SH 22,844 38,912 -19,224 -38,705 -11,920 -4,164 61,134 -48.15%
-
Tax Rate -23.72% -41.11% - - - - 4.05% -
Total Cost 1,967,284 1,942,944 2,099,104 2,283,855 2,441,988 2,451,636 2,175,207 -6.48%
-
Net Worth 1,047,016 1,048,016 1,037,004 1,027,797 1,051,764 1,055,871 1,074,583 -1.71%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - 37,660 -
Div Payout % - - - - - - 61.60% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,047,016 1,048,016 1,037,004 1,027,797 1,051,764 1,055,871 1,074,583 -1.71%
NOSH 500,964 501,443 500,968 501,364 500,840 495,714 502,141 -0.15%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.15% 1.96% -0.91% -1.69% -0.45% -0.13% 2.78% -
ROE 2.18% 3.71% -1.85% -3.77% -1.13% -0.39% 5.69% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 397.26 395.23 415.24 447.95 485.38 493.94 445.56 -7.37%
EPS 4.56 7.76 -3.89 -7.72 -2.38 -0.84 12.18 -48.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.50 -
NAPS 2.09 2.09 2.07 2.05 2.10 2.13 2.14 -1.56%
Adjusted Per Share Value based on latest NOSH - 501,521
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 275.17 274.03 287.63 310.54 336.13 338.55 309.35 -7.51%
EPS 3.16 5.38 -2.66 -5.35 -1.65 -0.58 8.45 -48.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.21 -
NAPS 1.4477 1.4491 1.4339 1.4211 1.4543 1.4599 1.4858 -1.71%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.32 1.25 1.32 1.33 1.67 2.07 1.72 -
P/RPS 0.33 0.32 0.32 0.30 0.34 0.42 0.39 -10.54%
P/EPS 28.95 16.11 -34.40 -17.23 -70.17 -246.43 14.13 61.38%
EY 3.45 6.21 -2.91 -5.80 -1.43 -0.41 7.08 -38.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.36 -
P/NAPS 0.63 0.60 0.64 0.65 0.80 0.97 0.80 -14.73%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 26/02/13 27/11/12 29/08/12 31/05/12 28/02/12 -
Price 1.18 1.44 1.24 1.33 1.52 1.67 2.06 -
P/RPS 0.30 0.36 0.30 0.30 0.31 0.34 0.46 -24.81%
P/EPS 25.88 18.56 -32.31 -17.23 -63.87 -198.81 16.92 32.78%
EY 3.86 5.39 -3.09 -5.80 -1.57 -0.50 5.91 -24.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.64 -
P/NAPS 0.56 0.69 0.60 0.65 0.72 0.78 0.96 -30.20%

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