[ANNUM] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[ANNUM] ANNUM BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 28.73%
YoY- -18.74%
Quarter Report
Latest QR
Upcoming QR
ANNUM's Result
ANNUM's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 122,731 49,864 245,809 167,577 104,982 48,672 195,148 -26.65%
PBT 8,977 2,739 13,389 9,818 7,468 4,343 25,342 -50.03%
Tax 489 577 2,862 2,908 2,418 2,353 -4,378 -
NP 9,466 3,316 16,251 12,726 9,886 6,696 20,964 -41.22%
-
NP to SH 9,466 3,316 16,251 12,726 9,886 6,696 20,964 -41.22%
-
Tax Rate -5.45% -21.07% -21.38% -29.62% -32.38% -54.18% 17.28% -
Total Cost 113,265 46,548 229,558 154,851 95,096 41,976 174,184 -25.00%
-
Net Worth 154,516 151,708 148,209 146,400 146,370 143,400 132,440 10.85%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 3,750 - 4,500 - - - 4,356 -9.52%
Div Payout % 39.62% - 27.69% - - - 20.78% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 154,516 151,708 148,209 146,400 146,370 143,400 132,440 10.85%
NOSH 75,007 59,963 60,003 60,000 59,987 60,000 58,088 18.63%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.71% 6.65% 6.61% 7.59% 9.42% 13.76% 10.74% -
ROE 6.13% 2.19% 10.96% 8.69% 6.75% 4.67% 15.83% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 163.62 83.16 409.66 279.29 175.01 81.12 335.95 -38.17%
EPS 12.62 5.53 21.67 21.21 16.48 11.16 36.09 -50.46%
DPS 5.00 0.00 7.50 0.00 0.00 0.00 7.50 -23.74%
NAPS 2.06 2.53 2.47 2.44 2.44 2.39 2.28 -6.55%
Adjusted Per Share Value based on latest NOSH - 60,042
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 53.98 21.93 108.11 73.70 46.17 21.41 85.83 -26.65%
EPS 4.16 1.46 7.15 5.60 4.35 2.95 9.22 -41.25%
DPS 1.65 0.00 1.98 0.00 0.00 0.00 1.92 -9.63%
NAPS 0.6796 0.6672 0.6518 0.6439 0.6438 0.6307 0.5825 10.85%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.05 1.43 1.65 2.89 3.52 3.78 4.08 -
P/RPS 0.64 1.72 0.40 1.03 2.01 4.66 1.21 -34.67%
P/EPS 8.32 25.86 6.09 13.63 21.36 33.87 11.31 -18.55%
EY 12.02 3.87 16.41 7.34 4.68 2.95 8.85 22.71%
DY 4.76 0.00 4.55 0.00 0.00 0.00 1.84 88.77%
P/NAPS 0.51 0.57 0.67 1.18 1.44 1.58 1.79 -56.80%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 07/09/06 30/05/06 27/02/06 25/11/05 26/08/05 16/05/05 28/02/05 -
Price 1.28 1.40 1.55 1.50 2.88 3.68 3.88 -
P/RPS 0.78 1.68 0.38 0.54 1.65 4.54 1.15 -22.85%
P/EPS 10.14 25.32 5.72 7.07 17.48 32.97 10.75 -3.82%
EY 9.86 3.95 17.47 14.14 5.72 3.03 9.30 3.98%
DY 3.91 0.00 4.84 0.00 0.00 0.00 1.93 60.31%
P/NAPS 0.62 0.55 0.63 0.61 1.18 1.54 1.70 -49.04%

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