[ANZO] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -8.34%
YoY- 26.07%
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 10,236 10,284 6,212 7,076 8,172 7,878 8,912 9.66%
PBT -4,246 -4,458 -5,088 -3,922 -3,620 -4,140 -4,044 3.29%
Tax 92 138 0 0 0 0 0 -
NP -4,154 -4,320 -5,088 -3,922 -3,620 -4,140 -4,044 1.80%
-
NP to SH -4,154 -4,320 -5,088 -3,922 -3,620 -4,140 -4,044 1.80%
-
Tax Rate - - - - - - - -
Total Cost 14,390 14,604 11,300 10,998 11,792 12,018 12,956 7.24%
-
Net Worth -25,911 -24,958 -24,079 -22,852 -21,590 -20,953 -19,891 19.25%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth -25,911 -24,958 -24,079 -22,852 -21,590 -20,953 -19,891 19.25%
NOSH 22,661 22,665 22,673 22,718 22,662 22,672 22,668 -0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -40.59% -42.01% -81.91% -55.43% -44.30% -52.55% -45.38% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 45.17 45.37 27.40 31.15 36.06 34.75 39.32 9.67%
EPS -18.33 -19.06 -22.44 -17.30 -15.97 -18.26 -17.84 1.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.1434 -1.1012 -1.062 -1.0059 -0.9527 -0.9242 -0.8775 19.27%
Adjusted Per Share Value based on latest NOSH - 22,673
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 0.92 0.92 0.56 0.63 0.73 0.71 0.80 9.75%
EPS -0.37 -0.39 -0.46 -0.35 -0.32 -0.37 -0.36 1.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0232 -0.0224 -0.0216 -0.0205 -0.0193 -0.0188 -0.0178 19.30%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.25 0.06 0.13 0.13 0.25 0.19 0.28 -
P/RPS 0.55 0.13 0.47 0.42 0.69 0.55 0.71 -15.63%
P/EPS -1.36 -0.31 -0.58 -0.75 -1.57 -1.04 -1.57 -9.12%
EY -73.33 -317.67 -172.62 -132.79 -63.89 -96.11 -63.71 9.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 25/08/09 27/05/09 26/02/09 25/11/08 28/08/08 29/05/08 -
Price 0.37 0.19 0.18 0.13 0.13 0.20 0.25 -
P/RPS 0.82 0.42 0.66 0.42 0.36 0.58 0.64 17.94%
P/EPS -2.02 -1.00 -0.80 -0.75 -0.81 -1.10 -1.40 27.65%
EY -49.55 -100.32 -124.67 -132.79 -122.87 -91.30 -71.36 -21.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 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