[ANCOMNY] QoQ Cumulative Quarter Result on 31-Aug-2014 [#1]

Announcement Date
23-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-Aug-2014 [#1]
Profit Trend
QoQ- -94.84%
YoY- -70.65%
View:
Show?
Cumulative Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 1,552,476 1,143,828 804,192 414,250 1,864,145 1,415,834 1,018,301 32.49%
PBT 29,727 13,913 10,798 5,014 43,777 37,641 19,314 33.34%
Tax -24,466 -13,035 -6,909 -3,011 -19,142 -13,333 -9,233 91.60%
NP 5,261 878 3,889 2,003 24,635 24,308 10,081 -35.20%
-
NP to SH 2,166 -2,235 37 494 9,566 9,949 6,187 -50.35%
-
Tax Rate 82.30% 93.69% 63.98% 60.05% 43.73% 35.42% 47.80% -
Total Cost 1,547,215 1,142,950 800,303 412,247 1,839,510 1,391,526 1,008,220 33.07%
-
Net Worth 285,125 279,917 240,499 277,069 279,029 279,004 279,063 1.44%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div - - - - 2,163 - - -
Div Payout % - - - - 22.61% - - -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 285,125 279,917 240,499 277,069 279,029 279,004 279,063 1.44%
NOSH 217,653 216,990 185,000 214,782 216,302 216,282 216,328 0.40%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 0.34% 0.08% 0.48% 0.48% 1.32% 1.72% 0.99% -
ROE 0.76% -0.80% 0.02% 0.18% 3.43% 3.57% 2.22% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 713.28 527.13 434.70 192.87 861.82 654.62 470.72 31.95%
EPS 1.00 -1.03 0.02 0.23 4.41 4.60 2.86 -50.40%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.31 1.29 1.30 1.29 1.29 1.29 1.29 1.03%
Adjusted Per Share Value based on latest NOSH - 214,782
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 153.41 113.03 79.47 40.93 184.20 139.90 100.62 32.50%
EPS 0.21 -0.22 0.00 0.05 0.95 0.98 0.61 -50.91%
DPS 0.00 0.00 0.00 0.00 0.21 0.00 0.00 -
NAPS 0.2817 0.2766 0.2376 0.2738 0.2757 0.2757 0.2758 1.42%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 0.43 0.49 0.465 0.585 0.545 0.425 0.38 -
P/RPS 0.06 0.09 0.11 0.30 0.06 0.06 0.08 -17.46%
P/EPS 43.21 -47.57 2,325.00 254.35 12.32 9.24 13.29 119.62%
EY 2.31 -2.10 0.04 0.39 8.11 10.82 7.53 -54.54%
DY 0.00 0.00 0.00 0.00 1.83 0.00 0.00 -
P/NAPS 0.33 0.38 0.36 0.45 0.42 0.33 0.29 9.00%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 30/07/15 30/04/15 30/01/15 23/10/14 25/07/14 30/04/14 27/01/14 -
Price 0.395 0.455 0.46 0.465 0.685 0.54 0.35 -
P/RPS 0.06 0.09 0.11 0.24 0.08 0.08 0.07 -9.77%
P/EPS 39.69 -44.17 2,300.00 202.17 15.49 11.74 12.24 119.23%
EY 2.52 -2.26 0.04 0.49 6.46 8.52 8.17 -54.38%
DY 0.00 0.00 0.00 0.00 1.46 0.00 0.00 -
P/NAPS 0.30 0.35 0.35 0.36 0.53 0.42 0.27 7.28%

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