[ANNJOO] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 200.64%
YoY- 143.52%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 103,100 348,185 277,389 196,636 87,477 376,687 289,376 -49.77%
PBT 8,463 33,274 29,182 20,745 6,822 23,983 18,921 -41.54%
Tax -3,286 -12,005 -8,293 -4,763 -1,506 -8,534 -7,140 -40.41%
NP 5,177 21,269 20,889 15,982 5,316 15,449 11,781 -42.22%
-
NP to SH 5,177 21,269 20,889 15,982 5,316 15,449 11,781 -42.22%
-
Tax Rate 38.83% 36.08% 28.42% 22.96% 22.08% 35.58% 37.74% -
Total Cost 97,923 326,916 256,500 180,654 82,161 361,238 277,595 -50.10%
-
Net Worth 345,975 355,323 352,769 347,873 337,603 267,700 262,241 20.31%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 15,120 - - - 7,152 - -
Div Payout % - 71.09% - - - 46.30% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 345,975 355,323 352,769 347,873 337,603 267,700 262,241 20.31%
NOSH 252,536 252,002 251,978 252,082 251,943 204,351 198,667 17.36%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 5.02% 6.11% 7.53% 8.13% 6.08% 4.10% 4.07% -
ROE 1.50% 5.99% 5.92% 4.59% 1.57% 5.77% 4.49% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 40.83 138.17 110.08 78.00 34.72 184.33 145.66 -57.20%
EPS 2.05 8.44 8.29 6.34 2.11 7.56 5.93 -50.77%
DPS 0.00 6.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.37 1.41 1.40 1.38 1.34 1.31 1.32 2.51%
Adjusted Per Share Value based on latest NOSH - 252,151
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 14.34 48.43 38.58 27.35 12.17 52.40 40.25 -49.77%
EPS 0.72 2.96 2.91 2.22 0.74 2.15 1.64 -42.26%
DPS 0.00 2.10 0.00 0.00 0.00 0.99 0.00 -
NAPS 0.4812 0.4942 0.4907 0.4839 0.4696 0.3724 0.3648 20.29%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.89 0.95 0.97 1.07 0.99 0.90 0.75 -
P/RPS 2.18 0.69 0.88 1.37 2.85 0.49 0.51 163.61%
P/EPS 43.41 11.26 11.70 16.88 46.92 11.90 12.65 127.68%
EY 2.30 8.88 8.55 5.93 2.13 8.40 7.91 -56.14%
DY 0.00 6.32 0.00 0.00 0.00 3.89 0.00 -
P/NAPS 0.65 0.67 0.69 0.78 0.74 0.69 0.57 9.15%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 28/02/03 28/11/02 29/08/02 28/05/02 03/04/02 28/11/01 -
Price 1.05 0.95 0.94 1.09 1.07 0.96 0.87 -
P/RPS 2.57 0.69 0.85 1.40 3.08 0.52 0.60 163.98%
P/EPS 51.22 11.26 11.34 17.19 50.71 12.70 14.67 130.32%
EY 1.95 8.88 8.82 5.82 1.97 7.88 6.82 -56.63%
DY 0.00 6.32 0.00 0.00 0.00 3.65 0.00 -
P/NAPS 0.77 0.67 0.67 0.79 0.80 0.73 0.66 10.83%

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