[ANNUM] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[ANNUM] ANNUM BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 33.87%
YoY- 648.71%
Quarter Report
Latest QR
Upcoming QR
ANNUM's Result
ANNUM's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 167,577 104,982 48,672 195,148 149,026 97,841 36,937 173.80%
PBT 9,818 7,468 4,343 25,342 20,160 13,141 6,007 38.71%
Tax 2,908 2,418 2,353 -4,378 -4,500 -3,122 -1,391 -
NP 12,726 9,886 6,696 20,964 15,660 10,019 4,616 96.49%
-
NP to SH 12,726 9,886 6,696 20,964 15,660 10,019 4,616 96.49%
-
Tax Rate -29.62% -32.38% -54.18% 17.28% 22.32% 23.76% 23.16% -
Total Cost 154,851 95,096 41,976 174,184 133,366 87,822 32,321 183.92%
-
Net Worth 146,400 146,370 143,400 132,440 129,392 125,733 113,534 18.45%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 4,356 4,332 - - -
Div Payout % - - - 20.78% 27.67% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 146,400 146,370 143,400 132,440 129,392 125,733 113,534 18.45%
NOSH 60,000 59,987 60,000 58,088 57,764 56,636 53,302 8.20%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 7.59% 9.42% 13.76% 10.74% 10.51% 10.24% 12.50% -
ROE 8.69% 6.75% 4.67% 15.83% 12.10% 7.97% 4.07% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 279.29 175.01 81.12 335.95 257.99 172.75 69.30 153.03%
EPS 21.21 16.48 11.16 36.09 27.11 17.69 8.66 81.59%
DPS 0.00 0.00 0.00 7.50 7.50 0.00 0.00 -
NAPS 2.44 2.44 2.39 2.28 2.24 2.22 2.13 9.47%
Adjusted Per Share Value based on latest NOSH - 59,999
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 73.66 46.15 21.39 85.78 65.51 43.01 16.24 173.75%
EPS 5.59 4.35 2.94 9.21 6.88 4.40 2.03 96.34%
DPS 0.00 0.00 0.00 1.91 1.90 0.00 0.00 -
NAPS 0.6435 0.6434 0.6303 0.5822 0.5688 0.5527 0.4991 18.44%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.89 3.52 3.78 4.08 3.80 3.70 2.95 -
P/RPS 1.03 2.01 4.66 1.21 1.47 2.14 4.26 -61.15%
P/EPS 13.63 21.36 33.87 11.31 14.02 20.92 34.06 -45.66%
EY 7.34 4.68 2.95 8.85 7.13 4.78 2.94 83.93%
DY 0.00 0.00 0.00 1.84 1.97 0.00 0.00 -
P/NAPS 1.18 1.44 1.58 1.79 1.70 1.67 1.38 -9.90%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 26/08/05 16/05/05 28/02/05 23/11/04 17/08/04 28/05/04 -
Price 1.50 2.88 3.68 3.88 3.96 3.84 3.68 -
P/RPS 0.54 1.65 4.54 1.15 1.53 2.22 5.31 -78.18%
P/EPS 7.07 17.48 32.97 10.75 14.61 21.71 42.49 -69.71%
EY 14.14 5.72 3.03 9.30 6.85 4.61 2.35 230.45%
DY 0.00 0.00 0.00 1.93 1.89 0.00 0.00 -
P/NAPS 0.61 1.18 1.54 1.70 1.77 1.73 1.73 -50.05%

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