[ANZO] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 3.83%
YoY- -14.77%
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 6,150 6,748 9,233 10,236 10,284 6,212 7,076 -8.94%
PBT -2,708 -1,568 12,025 -4,246 -4,458 -5,088 -3,922 -21.93%
Tax 0 0 136 92 138 0 0 -
NP -2,708 -1,568 12,161 -4,154 -4,320 -5,088 -3,922 -21.93%
-
NP to SH -2,708 -1,568 12,161 -4,154 -4,320 -5,088 -3,922 -21.93%
-
Tax Rate - - -1.13% - - - - -
Total Cost 8,858 8,316 -2,928 14,390 14,604 11,300 10,998 -13.46%
-
Net Worth 23,621 23,960 5,423 -25,911 -24,958 -24,079 -22,852 -
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 23,621 23,960 5,423 -25,911 -24,958 -24,079 -22,852 -
NOSH 163,132 163,333 36,377 22,661 22,665 22,673 22,718 273.54%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -44.03% -23.24% 131.71% -40.59% -42.01% -81.91% -55.43% -
ROE -11.46% -6.54% 224.21% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.77 4.13 25.38 45.17 45.37 27.40 31.15 -75.62%
EPS -1.66 -0.96 31.45 -18.33 -19.06 -22.44 -17.30 -79.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1448 0.1467 0.1491 -1.1434 -1.1012 -1.062 -1.0059 -
Adjusted Per Share Value based on latest NOSH - 22,654
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.55 0.60 0.83 0.92 0.92 0.56 0.63 -8.67%
EPS -0.24 -0.14 1.09 -0.37 -0.39 -0.46 -0.35 -22.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0212 0.0215 0.0049 -0.0232 -0.0224 -0.0216 -0.0205 -
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.13 0.16 0.20 0.25 0.06 0.13 0.13 -
P/RPS 3.45 3.87 0.79 0.55 0.13 0.47 0.42 308.68%
P/EPS -7.83 -16.67 0.60 -1.36 -0.31 -0.58 -0.75 379.73%
EY -12.77 -6.00 167.15 -73.33 -317.67 -172.62 -132.79 -79.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.09 1.34 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 01/09/10 26/05/10 25/02/10 19/11/09 25/08/09 27/05/09 26/02/09 -
Price 0.14 0.12 0.17 0.37 0.19 0.18 0.13 -
P/RPS 3.71 2.90 0.67 0.82 0.42 0.66 0.42 329.02%
P/EPS -8.43 -12.50 0.51 -2.02 -1.00 -0.80 -0.75 404.00%
EY -11.86 -8.00 196.65 -49.55 -100.32 -124.67 -132.79 -80.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.82 1.14 0.00 0.00 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