[ANNJOO] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
14-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 445.26%
YoY- 76.62%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 124,775 443,406 335,164 229,007 103,100 348,185 277,389 -41.26%
PBT 29,103 53,916 50,076 41,766 8,463 33,274 29,182 -0.18%
Tax -10,430 -18,960 -16,361 -13,538 -3,286 -12,005 -8,293 16.49%
NP 18,673 34,956 33,715 28,228 5,177 21,269 20,889 -7.19%
-
NP to SH 18,673 34,956 33,715 28,228 5,177 21,269 20,889 -7.19%
-
Tax Rate 35.84% 35.17% 32.67% 32.41% 38.83% 36.08% 28.42% -
Total Cost 106,102 408,450 301,449 200,779 97,923 326,916 256,500 -44.45%
-
Net Worth 403,167 368,227 344,551 350,329 345,975 355,323 352,769 9.30%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 30,685 30,626 15,122 - 15,120 - -
Div Payout % - 87.78% 90.84% 53.57% - 71.09% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 403,167 368,227 344,551 350,329 345,975 355,323 352,769 9.30%
NOSH 265,241 255,713 255,223 252,035 252,536 252,002 251,978 3.47%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 14.97% 7.88% 10.06% 12.33% 5.02% 6.11% 7.53% -
ROE 4.63% 9.49% 9.79% 8.06% 1.50% 5.99% 5.92% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 47.04 173.40 131.32 90.86 40.83 138.17 110.08 -43.23%
EPS 7.04 13.67 13.21 11.20 2.05 8.44 8.29 -10.31%
DPS 0.00 12.00 12.00 6.00 0.00 6.00 0.00 -
NAPS 1.52 1.44 1.35 1.39 1.37 1.41 1.40 5.63%
Adjusted Per Share Value based on latest NOSH - 252,188
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 17.36 61.68 46.62 31.85 14.34 48.43 38.58 -41.25%
EPS 2.60 4.86 4.69 3.93 0.72 2.96 2.91 -7.22%
DPS 0.00 4.27 4.26 2.10 0.00 2.10 0.00 -
NAPS 0.5608 0.5122 0.4793 0.4873 0.4812 0.4942 0.4907 9.30%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.46 1.41 1.36 1.01 0.89 0.95 0.97 -
P/RPS 3.10 0.81 1.04 1.11 2.18 0.69 0.88 131.34%
P/EPS 20.74 10.31 10.30 9.02 43.41 11.26 11.70 46.41%
EY 4.82 9.70 9.71 11.09 2.30 8.88 8.55 -31.73%
DY 0.00 8.51 8.82 5.94 0.00 6.32 0.00 -
P/NAPS 0.96 0.98 1.01 0.73 0.65 0.67 0.69 24.60%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 29/04/04 26/02/04 20/11/03 14/08/03 29/05/03 28/02/03 28/11/02 -
Price 1.76 1.50 1.32 1.29 1.05 0.95 0.94 -
P/RPS 3.74 0.87 1.01 1.42 2.57 0.69 0.85 168.27%
P/EPS 25.00 10.97 9.99 11.52 51.22 11.26 11.34 69.30%
EY 4.00 9.11 10.01 8.68 1.95 8.88 8.82 -40.94%
DY 0.00 8.00 9.09 4.65 0.00 6.32 0.00 -
P/NAPS 1.16 1.04 0.98 0.93 0.77 0.67 0.67 44.13%

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