[ANZO] QoQ Annualized Quarter Result on 30-Jun-2015 [#1]

Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 57.22%
YoY- 47.95%
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 6,112 6,281 5,772 6,244 7,042 5,421 5,142 12.19%
PBT -10,957 -9,461 -4,430 -4,024 -9,727 -8,605 -6,832 36.97%
Tax 106 113 132 80 508 -122 -177 -
NP -10,851 -9,348 -4,298 -3,944 -9,219 -8,727 -7,009 33.79%
-
NP to SH -10,851 -9,348 -4,298 -3,944 -9,219 -8,727 -7,009 33.79%
-
Tax Rate - - - - - - - -
Total Cost 16,963 15,629 10,070 10,188 16,261 14,149 12,151 24.88%
-
Net Worth 41,487 42,795 44,654 46,229 46,963 48,111 50,808 -12.62%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 41,487 42,795 44,654 46,229 46,963 48,111 50,808 -12.62%
NOSH 281,844 280,440 279,090 281,714 283,488 279,720 279,627 0.52%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -177.54% -148.82% -74.46% -63.16% -130.91% -160.97% -136.30% -
ROE -26.15% -21.84% -9.63% -8.53% -19.63% -18.14% -13.80% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2.17 2.24 2.07 2.22 2.51 1.94 1.84 11.61%
EPS -3.85 -3.33 -1.54 -1.40 -3.29 -3.12 -2.51 32.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1472 0.1526 0.16 0.1641 0.1676 0.172 0.1817 -13.08%
Adjusted Per Share Value based on latest NOSH - 281,714
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.55 0.56 0.52 0.56 0.63 0.49 0.46 12.63%
EPS -0.97 -0.84 -0.39 -0.35 -0.83 -0.78 -0.63 33.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0372 0.0383 0.04 0.0414 0.0421 0.0431 0.0455 -12.55%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.28 0.18 0.185 0.19 0.195 0.19 0.245 -
P/RPS 12.91 8.04 8.95 8.57 0.00 0.00 0.00 -
P/EPS -7.27 -5.40 -12.01 -13.57 0.00 0.00 0.00 -
EY -13.75 -18.52 -8.32 -7.37 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.18 1.16 1.16 1.16 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 23/05/16 26/02/16 26/11/15 25/08/15 29/05/15 18/02/15 28/11/14 -
Price 0.275 0.23 0.20 0.20 0.21 0.20 0.21 -
P/RPS 12.68 10.27 9.67 9.02 0.00 0.00 0.00 -
P/EPS -7.14 -6.90 -12.99 -14.29 0.00 0.00 0.00 -
EY -14.00 -14.49 -7.70 -7.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.51 1.25 1.22 1.25 0.00 0.00 -

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