[ANZO] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 23.77%
YoY- 21.51%
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 7,076 8,172 7,878 8,912 9,130 8,006 7,564 -4.32%
PBT -3,922 -3,620 -4,140 -4,044 -5,412 -5,378 -5,826 -23.09%
Tax 0 0 0 0 107 1 2 -
NP -3,922 -3,620 -4,140 -4,044 -5,305 -5,377 -5,824 -23.07%
-
NP to SH -3,922 -3,620 -4,140 -4,044 -5,305 -5,377 -5,824 -23.07%
-
Tax Rate - - - - - - - -
Total Cost 10,998 11,792 12,018 12,956 14,435 13,383 13,388 -12.23%
-
Net Worth -22,852 -21,590 -20,953 -19,891 -18,885 -1,761,008 -16,481 24.22%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth -22,852 -21,590 -20,953 -19,891 -18,885 -1,761,008 -16,481 24.22%
NOSH 22,718 22,662 22,672 22,668 22,673 22,670 22,661 0.16%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -55.43% -44.30% -52.55% -45.38% -58.11% -67.16% -77.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 31.15 36.06 34.75 39.32 40.27 35.32 33.38 -4.48%
EPS -17.30 -15.97 -18.26 -17.84 -23.40 -23.72 -25.70 -23.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.0059 -0.9527 -0.9242 -0.8775 -0.8329 -77.68 -0.7273 24.01%
Adjusted Per Share Value based on latest NOSH - 22,668
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 0.63 0.73 0.71 0.80 0.82 0.72 0.68 -4.94%
EPS -0.35 -0.32 -0.37 -0.36 -0.48 -0.48 -0.52 -23.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0205 -0.0193 -0.0188 -0.0178 -0.0169 -1.5777 -0.0148 24.13%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.13 0.25 0.19 0.28 0.29 0.32 0.19 -
P/RPS 0.42 0.69 0.55 0.71 0.72 0.91 0.57 -18.34%
P/EPS -0.75 -1.57 -1.04 -1.57 -1.24 -1.35 -0.74 0.89%
EY -132.79 -63.89 -96.11 -63.71 -80.68 -74.13 -135.26 -1.21%
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
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 25/11/08 28/08/08 29/05/08 27/02/08 28/11/07 29/08/07 -
Price 0.13 0.13 0.20 0.25 0.29 0.37 0.28 -
P/RPS 0.42 0.36 0.58 0.64 0.72 1.05 0.84 -36.87%
P/EPS -0.75 -0.81 -1.10 -1.40 -1.24 -1.56 -1.09 -21.97%
EY -132.79 -122.87 -91.30 -71.36 -80.68 -64.11 -91.79 27.76%
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