[ANNJOO] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 37.64%
YoY- 117.25%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 348,185 369,852 393,272 349,908 376,687 385,834 375,596 -4.91%
PBT 33,274 38,909 41,490 27,288 23,983 25,228 23,278 26.81%
Tax -12,005 -11,057 -9,526 -6,024 -8,534 -9,520 -10,152 11.79%
NP 21,269 27,852 31,964 21,264 15,449 15,708 13,126 37.83%
-
NP to SH 21,269 27,852 31,964 21,264 15,449 15,708 13,126 37.83%
-
Tax Rate 36.08% 28.42% 22.96% 22.08% 35.58% 37.74% 43.61% -
Total Cost 326,916 342,000 361,308 328,644 361,238 370,126 362,470 -6.63%
-
Net Worth 355,323 352,769 347,873 337,603 267,700 262,241 243,384 28.60%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 15,120 - - - 7,152 - - -
Div Payout % 71.09% - - - 46.30% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 355,323 352,769 347,873 337,603 267,700 262,241 243,384 28.60%
NOSH 252,002 251,978 252,082 251,943 204,351 198,667 167,851 31.01%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.11% 7.53% 8.13% 6.08% 4.10% 4.07% 3.49% -
ROE 5.99% 7.90% 9.19% 6.30% 5.77% 5.99% 5.39% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 138.17 146.78 156.01 138.88 184.33 194.21 223.77 -27.42%
EPS 8.44 11.05 12.68 8.44 7.56 7.91 7.82 5.20%
DPS 6.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.41 1.40 1.38 1.34 1.31 1.32 1.45 -1.84%
Adjusted Per Share Value based on latest NOSH - 251,943
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 48.14 51.14 54.38 48.38 52.08 53.35 51.93 -4.91%
EPS 2.94 3.85 4.42 2.94 2.14 2.17 1.81 38.05%
DPS 2.09 0.00 0.00 0.00 0.99 0.00 0.00 -
NAPS 0.4913 0.4878 0.481 0.4668 0.3701 0.3626 0.3365 28.61%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.95 0.97 1.07 0.99 0.90 0.75 0.90 -
P/RPS 0.69 0.66 0.69 0.71 0.49 0.39 0.40 43.69%
P/EPS 11.26 8.78 8.44 11.73 11.90 9.49 11.51 -1.44%
EY 8.88 11.40 11.85 8.53 8.40 10.54 8.69 1.44%
DY 6.32 0.00 0.00 0.00 3.89 0.00 0.00 -
P/NAPS 0.67 0.69 0.78 0.74 0.69 0.57 0.62 5.29%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 28/11/02 29/08/02 28/05/02 03/04/02 28/11/01 24/08/01 -
Price 0.95 0.94 1.09 1.07 0.96 0.87 0.94 -
P/RPS 0.69 0.64 0.70 0.77 0.52 0.45 0.42 39.10%
P/EPS 11.26 8.50 8.60 12.68 12.70 11.00 12.02 -4.24%
EY 8.88 11.76 11.63 7.89 7.88 9.09 8.32 4.42%
DY 6.32 0.00 0.00 0.00 3.65 0.00 0.00 -
P/NAPS 0.67 0.67 0.79 0.80 0.73 0.66 0.65 2.03%

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