[ANNJOO] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 74.49%
YoY- -56.12%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 261,948 565,539 432,427 294,799 138,114 528,566 401,950 -24.85%
PBT 38,303 30,943 31,496 28,125 15,535 96,959 82,157 -39.90%
Tax -905 -10,626 -10,477 -8,464 -5,435 -33,760 -28,077 -89.89%
NP 37,398 20,317 21,019 19,661 10,100 63,199 54,080 -21.81%
-
NP to SH 36,335 17,691 18,758 17,623 10,100 63,199 54,080 -23.30%
-
Tax Rate 2.36% 34.34% 33.26% 30.09% 34.99% 34.82% 34.17% -
Total Cost 224,550 545,222 411,408 275,138 128,014 465,367 347,870 -25.32%
-
Net Worth 726,700 477,333 456,129 453,394 462,473 487,777 450,666 37.54%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 36,406 - 9,445 - 31,811 15,905 -
Div Payout % - 205.79% - 53.60% - 50.34% 29.41% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 726,700 477,333 456,129 453,394 462,473 487,777 450,666 37.54%
NOSH 273,195 269,679 269,899 269,877 265,789 265,096 265,098 2.02%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 14.28% 3.59% 4.86% 6.67% 7.31% 11.96% 13.45% -
ROE 5.00% 3.71% 4.11% 3.89% 2.18% 12.96% 12.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 95.88 209.71 160.22 109.23 51.96 199.39 151.62 -26.34%
EPS 13.30 6.56 6.95 6.53 3.80 23.84 20.40 -24.83%
DPS 0.00 13.50 0.00 3.50 0.00 12.00 6.00 -
NAPS 2.66 1.77 1.69 1.68 1.74 1.84 1.70 34.81%
Adjusted Per Share Value based on latest NOSH - 267,793
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 36.22 78.20 59.79 40.76 19.10 73.08 55.58 -24.85%
EPS 5.02 2.45 2.59 2.44 1.40 8.74 7.48 -23.36%
DPS 0.00 5.03 0.00 1.31 0.00 4.40 2.20 -
NAPS 1.0048 0.66 0.6307 0.6269 0.6395 0.6744 0.6231 37.55%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.00 0.96 1.40 1.59 2.00 2.11 1.73 -
P/RPS 1.04 0.46 0.87 1.46 3.85 1.06 1.14 -5.94%
P/EPS 7.52 14.63 20.14 24.35 52.63 8.85 8.48 -7.70%
EY 13.30 6.83 4.96 4.11 1.90 11.30 11.79 8.37%
DY 0.00 14.06 0.00 2.20 0.00 5.69 3.47 -
P/NAPS 0.38 0.54 0.83 0.95 1.15 1.15 1.02 -48.25%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 24/02/06 30/11/05 25/08/05 26/05/05 25/02/05 25/11/04 -
Price 1.13 1.00 1.12 1.50 1.66 2.10 1.69 -
P/RPS 1.18 0.48 0.70 1.37 3.19 1.05 1.11 4.16%
P/EPS 8.50 15.24 16.12 22.97 43.68 8.81 8.28 1.76%
EY 11.77 6.56 6.21 4.35 2.29 11.35 12.07 -1.66%
DY 0.00 13.50 0.00 2.33 0.00 5.71 3.55 -
P/NAPS 0.42 0.56 0.66 0.89 0.95 1.14 0.99 -43.56%

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