[ANNUM] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[ANNUM] ANNUM BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 27.7%
YoY- -22.48%
Quarter Report
Latest QR
Upcoming QR
ANNUM's Result
ANNUM's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 207,828 122,731 49,864 245,809 167,577 104,982 48,672 162.96%
PBT 19,631 8,977 2,739 13,389 9,818 7,468 4,343 173.13%
Tax -500 489 577 2,862 2,908 2,418 2,353 -
NP 19,131 9,466 3,316 16,251 12,726 9,886 6,696 101.21%
-
NP to SH 19,131 9,466 3,316 16,251 12,726 9,886 6,696 101.21%
-
Tax Rate 2.55% -5.45% -21.07% -21.38% -29.62% -32.38% -54.18% -
Total Cost 188,697 113,265 46,548 229,558 154,851 95,096 41,976 172.13%
-
Net Worth 164,237 154,516 151,708 148,209 146,400 146,370 143,400 9.45%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 3,750 - 4,500 - - - -
Div Payout % - 39.62% - 27.69% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 164,237 154,516 151,708 148,209 146,400 146,370 143,400 9.45%
NOSH 74,994 75,007 59,963 60,003 60,000 59,987 60,000 16.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.21% 7.71% 6.65% 6.61% 7.59% 9.42% 13.76% -
ROE 11.65% 6.13% 2.19% 10.96% 8.69% 6.75% 4.67% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 277.13 163.62 83.16 409.66 279.29 175.01 81.12 126.66%
EPS 25.51 12.62 5.53 21.67 21.21 16.48 11.16 73.43%
DPS 0.00 5.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 2.19 2.06 2.53 2.47 2.44 2.44 2.39 -5.65%
Adjusted Per Share Value based on latest NOSH - 60,017
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 91.41 53.98 21.93 108.11 73.70 46.17 21.41 162.94%
EPS 8.41 4.16 1.46 7.15 5.60 4.35 2.95 100.92%
DPS 0.00 1.65 0.00 1.98 0.00 0.00 0.00 -
NAPS 0.7223 0.6796 0.6672 0.6518 0.6439 0.6438 0.6307 9.45%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.35 1.05 1.43 1.65 2.89 3.52 3.78 -
P/RPS 0.49 0.64 1.72 0.40 1.03 2.01 4.66 -77.69%
P/EPS 5.29 8.32 25.86 6.09 13.63 21.36 33.87 -70.96%
EY 18.90 12.02 3.87 16.41 7.34 4.68 2.95 244.56%
DY 0.00 4.76 0.00 4.55 0.00 0.00 0.00 -
P/NAPS 0.62 0.51 0.57 0.67 1.18 1.44 1.58 -46.37%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 07/09/06 30/05/06 27/02/06 25/11/05 26/08/05 16/05/05 -
Price 1.80 1.28 1.40 1.55 1.50 2.88 3.68 -
P/RPS 0.65 0.78 1.68 0.38 0.54 1.65 4.54 -72.59%
P/EPS 7.06 10.14 25.32 5.72 7.07 17.48 32.97 -64.17%
EY 14.17 9.86 3.95 17.47 14.14 5.72 3.03 179.38%
DY 0.00 3.91 0.00 4.84 0.00 0.00 0.00 -
P/NAPS 0.82 0.62 0.55 0.63 0.61 1.18 1.54 -34.28%

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