[ANNJOO] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 46.04%
YoY- 532.62%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,290,922 813,604 446,620 1,438,394 1,116,558 741,189 261,948 189.31%
PBT 148,926 95,028 44,876 132,320 106,975 71,370 38,303 147.05%
Tax -20,816 -13,597 -5,890 -5,550 -15,487 -9,268 -905 707.24%
NP 128,110 81,431 38,986 126,770 91,488 62,102 37,398 127.07%
-
NP to SH 119,655 69,505 30,239 111,916 76,634 54,689 36,335 121.18%
-
Tax Rate 13.98% 14.31% 13.13% 4.19% 14.48% 12.99% 2.36% -
Total Cost 1,162,812 732,173 407,634 1,311,624 1,025,070 679,087 224,550 199.01%
-
Net Worth 673,543 674,151 337,112 563,747 563,882 478,259 726,700 -4.93%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 26,941 26,966 - 47,978 29,993 14,347 - -
Div Payout % 22.52% 38.80% - 42.87% 39.14% 26.24% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 673,543 674,151 337,112 563,747 563,882 478,259 726,700 -4.93%
NOSH 336,771 337,075 337,112 299,865 299,937 239,129 273,195 14.95%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.92% 10.01% 8.73% 8.81% 8.19% 8.38% 14.28% -
ROE 17.77% 10.31% 8.97% 19.85% 13.59% 11.44% 5.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 383.32 241.37 132.48 479.68 372.26 309.95 95.88 151.68%
EPS 23.67 13.74 5.98 34.20 25.55 20.14 13.30 46.80%
DPS 8.00 8.00 0.00 16.00 10.00 6.00 0.00 -
NAPS 2.00 2.00 1.00 1.88 1.88 2.00 2.66 -17.29%
Adjusted Per Share Value based on latest NOSH - 337,486
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 223.12 140.62 77.19 248.61 192.98 128.10 45.27 189.33%
EPS 20.68 12.01 5.23 19.34 13.25 9.45 6.28 121.17%
DPS 4.66 4.66 0.00 8.29 5.18 2.48 0.00 -
NAPS 1.1641 1.1652 0.5827 0.9744 0.9746 0.8266 1.256 -4.93%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.88 3.76 2.15 1.48 1.26 1.11 1.00 -
P/RPS 1.01 1.56 1.62 0.31 0.34 0.36 1.04 -1.93%
P/EPS 10.92 18.23 23.97 3.97 4.93 4.85 7.52 28.20%
EY 9.16 5.48 4.17 25.22 20.28 20.60 13.30 -21.99%
DY 2.06 2.13 0.00 10.81 7.94 5.41 0.00 -
P/NAPS 1.94 1.88 2.15 0.79 0.67 0.56 0.38 196.19%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 07/11/07 15/08/07 30/05/07 14/02/07 29/11/06 28/08/06 25/05/06 -
Price 4.14 3.48 3.74 2.55 1.49 1.28 1.13 -
P/RPS 1.08 1.44 2.82 0.53 0.40 0.41 1.18 -5.72%
P/EPS 11.65 16.88 41.69 6.83 5.83 5.60 8.50 23.36%
EY 8.58 5.93 2.40 14.64 17.15 17.87 11.77 -18.98%
DY 1.93 2.30 0.00 6.27 6.71 4.69 0.00 -
P/NAPS 2.07 1.74 3.74 1.36 0.79 0.64 0.42 189.32%

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