[ANCOMNY] QoQ Cumulative Quarter Result on 31-Aug-2011 [#1]

Announcement Date
27-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- 92.56%
YoY- 89.41%
View:
Show?
Cumulative Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 1,750,204 1,242,246 826,682 386,881 1,507,483 1,040,248 667,026 90.12%
PBT 10,207 11,819 10,693 7,070 253 -5,555 -8,469 -
Tax -9,803 -8,348 -7,689 -4,354 -6,151 -6,940 -4,683 63.56%
NP 404 3,471 3,004 2,716 -5,898 -12,495 -13,152 -
-
NP to SH -9,014 -3,598 -3,554 -963 -12,952 -16,063 -15,276 -29.62%
-
Tax Rate 96.04% 70.63% 71.91% 61.58% 2,431.23% - - -
Total Cost 1,749,800 1,238,775 823,678 384,165 1,513,381 1,052,743 680,178 87.64%
-
Net Worth 298,179 301,278 305,557 301,739 308,960 218,925 303,784 -1.23%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 298,179 301,278 305,557 301,739 308,960 218,925 303,784 -1.23%
NOSH 216,072 216,746 216,707 214,000 219,120 218,925 216,988 -0.28%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 0.02% 0.28% 0.36% 0.70% -0.39% -1.20% -1.97% -
ROE -3.02% -1.19% -1.16% -0.32% -4.19% -7.34% -5.03% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 810.01 573.13 381.47 180.79 687.97 475.16 307.40 90.66%
EPS -4.17 -1.66 -1.64 -0.45 -5.99 -7.43 -7.04 -29.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.39 1.41 1.41 1.41 1.00 1.40 -0.95%
Adjusted Per Share Value based on latest NOSH - 214,000
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 172.94 122.75 81.69 38.23 148.96 102.79 65.91 90.12%
EPS -0.89 -0.36 -0.35 -0.10 -1.28 -1.59 -1.51 -29.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2946 0.2977 0.3019 0.2982 0.3053 0.2163 0.3002 -1.24%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.34 0.37 0.38 0.36 0.41 0.45 0.47 -
P/RPS 0.04 0.06 0.10 0.20 0.06 0.09 0.15 -58.53%
P/EPS -8.15 -22.29 -23.17 -80.00 -6.94 -6.13 -6.68 14.16%
EY -12.27 -4.49 -4.32 -1.25 -14.42 -16.30 -14.98 -12.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.27 0.26 0.29 0.45 0.34 -18.51%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/07/12 24/04/12 20/01/12 27/10/11 27/07/11 27/04/11 25/01/11 -
Price 0.39 0.36 0.35 0.35 0.38 0.43 0.50 -
P/RPS 0.05 0.06 0.09 0.19 0.06 0.09 0.16 -53.91%
P/EPS -9.35 -21.69 -21.34 -77.78 -6.43 -5.86 -7.10 20.12%
EY -10.70 -4.61 -4.69 -1.29 -15.55 -17.06 -14.08 -16.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.25 0.25 0.27 0.43 0.36 -15.41%

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