[ANNJOO] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 50.51%
YoY- 210.33%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 446,620 1,438,394 1,116,558 741,189 261,948 565,539 432,427 2.17%
PBT 44,876 132,320 106,975 71,370 38,303 30,943 31,496 26.64%
Tax -5,890 -5,550 -15,487 -9,268 -905 -10,626 -10,477 -31.90%
NP 38,986 126,770 91,488 62,102 37,398 20,317 21,019 51.01%
-
NP to SH 30,239 111,916 76,634 54,689 36,335 17,691 18,758 37.52%
-
Tax Rate 13.13% 4.19% 14.48% 12.99% 2.36% 34.34% 33.26% -
Total Cost 407,634 1,311,624 1,025,070 679,087 224,550 545,222 411,408 -0.61%
-
Net Worth 337,112 563,747 563,882 478,259 726,700 477,333 456,129 -18.27%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 47,978 29,993 14,347 - 36,406 - -
Div Payout % - 42.87% 39.14% 26.24% - 205.79% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 337,112 563,747 563,882 478,259 726,700 477,333 456,129 -18.27%
NOSH 337,112 299,865 299,937 239,129 273,195 269,679 269,899 15.99%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.73% 8.81% 8.19% 8.38% 14.28% 3.59% 4.86% -
ROE 8.97% 19.85% 13.59% 11.44% 5.00% 3.71% 4.11% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 132.48 479.68 372.26 309.95 95.88 209.71 160.22 -11.91%
EPS 5.98 34.20 25.55 20.14 13.30 6.56 6.95 -9.54%
DPS 0.00 16.00 10.00 6.00 0.00 13.50 0.00 -
NAPS 1.00 1.88 1.88 2.00 2.66 1.77 1.69 -29.54%
Adjusted Per Share Value based on latest NOSH - 201,029
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 61.75 198.88 154.39 102.48 36.22 78.20 59.79 2.17%
EPS 4.18 15.47 10.60 7.56 5.02 2.45 2.59 37.62%
DPS 0.00 6.63 4.15 1.98 0.00 5.03 0.00 -
NAPS 0.4661 0.7795 0.7797 0.6613 1.0048 0.66 0.6307 -18.27%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.15 1.48 1.26 1.11 1.00 0.96 1.40 -
P/RPS 1.62 0.31 0.34 0.36 1.04 0.46 0.87 51.41%
P/EPS 23.97 3.97 4.93 4.85 7.52 14.63 20.14 12.31%
EY 4.17 25.22 20.28 20.60 13.30 6.83 4.96 -10.93%
DY 0.00 10.81 7.94 5.41 0.00 14.06 0.00 -
P/NAPS 2.15 0.79 0.67 0.56 0.38 0.54 0.83 88.72%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 14/02/07 29/11/06 28/08/06 25/05/06 24/02/06 30/11/05 -
Price 3.74 2.55 1.49 1.28 1.13 1.00 1.12 -
P/RPS 2.82 0.53 0.40 0.41 1.18 0.48 0.70 153.39%
P/EPS 41.69 6.83 5.83 5.60 8.50 15.24 16.12 88.52%
EY 2.40 14.64 17.15 17.87 11.77 6.56 6.21 -46.97%
DY 0.00 6.27 6.71 4.69 0.00 13.50 0.00 -
P/NAPS 3.74 1.36 0.79 0.64 0.42 0.56 0.66 218.18%

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