[ANNUM] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[ANNUM] ANNUM BERHAD
Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -68.06%
YoY- 45.06%
Quarter Report
Latest QR
Upcoming QR
ANNUM's Result
ANNUM's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 245,809 167,577 104,982 48,672 195,148 149,026 97,841 84.49%
PBT 13,389 9,818 7,468 4,343 25,342 20,160 13,141 1.25%
Tax 2,862 2,908 2,418 2,353 -4,378 -4,500 -3,122 -
NP 16,251 12,726 9,886 6,696 20,964 15,660 10,019 37.92%
-
NP to SH 16,251 12,726 9,886 6,696 20,964 15,660 10,019 37.92%
-
Tax Rate -21.38% -29.62% -32.38% -54.18% 17.28% 22.32% 23.76% -
Total Cost 229,558 154,851 95,096 41,976 174,184 133,366 87,822 89.42%
-
Net Worth 148,209 146,400 146,370 143,400 132,440 129,392 125,733 11.55%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 4,500 - - - 4,356 4,332 - -
Div Payout % 27.69% - - - 20.78% 27.67% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 148,209 146,400 146,370 143,400 132,440 129,392 125,733 11.55%
NOSH 60,003 60,000 59,987 60,000 58,088 57,764 56,636 3.91%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.61% 7.59% 9.42% 13.76% 10.74% 10.51% 10.24% -
ROE 10.96% 8.69% 6.75% 4.67% 15.83% 12.10% 7.97% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 409.66 279.29 175.01 81.12 335.95 257.99 172.75 77.54%
EPS 21.67 21.21 16.48 11.16 36.09 27.11 17.69 14.44%
DPS 7.50 0.00 0.00 0.00 7.50 7.50 0.00 -
NAPS 2.47 2.44 2.44 2.39 2.28 2.24 2.22 7.35%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 108.05 73.66 46.15 21.39 85.78 65.51 43.01 84.49%
EPS 7.14 5.59 4.35 2.94 9.21 6.88 4.40 37.96%
DPS 1.98 0.00 0.00 0.00 1.91 1.90 0.00 -
NAPS 0.6515 0.6435 0.6434 0.6303 0.5822 0.5688 0.5527 11.55%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.65 2.89 3.52 3.78 4.08 3.80 3.70 -
P/RPS 0.40 1.03 2.01 4.66 1.21 1.47 2.14 -67.20%
P/EPS 6.09 13.63 21.36 33.87 11.31 14.02 20.92 -55.97%
EY 16.41 7.34 4.68 2.95 8.85 7.13 4.78 127.06%
DY 4.55 0.00 0.00 0.00 1.84 1.97 0.00 -
P/NAPS 0.67 1.18 1.44 1.58 1.79 1.70 1.67 -45.51%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 25/11/05 26/08/05 16/05/05 28/02/05 23/11/04 17/08/04 -
Price 1.55 1.50 2.88 3.68 3.88 3.96 3.84 -
P/RPS 0.38 0.54 1.65 4.54 1.15 1.53 2.22 -69.07%
P/EPS 5.72 7.07 17.48 32.97 10.75 14.61 21.71 -58.80%
EY 17.47 14.14 5.72 3.03 9.30 6.85 4.61 142.47%
DY 4.84 0.00 0.00 0.00 1.93 1.89 0.00 -
P/NAPS 0.63 0.61 1.18 1.54 1.70 1.77 1.73 -48.91%

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