[ANNJOO] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 258.63%
YoY- -77.32%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,403,312 1,069,378 473,947 1,303,005 1,026,611 644,426 220,127 243.42%
PBT 137,410 123,893 46,385 36,344 10,406 -38,451 -41,124 -
Tax -14,320 -10,548 -4,573 -5,531 -2,957 285 1,200 -
NP 123,090 113,345 41,812 30,813 7,449 -38,166 -39,924 -
-
NP to SH 122,728 112,371 41,483 31,617 8,816 -36,647 -38,866 -
-
Tax Rate 10.42% 8.51% 9.86% 15.22% 28.42% - - -
Total Cost 1,280,222 956,033 432,135 1,272,192 1,019,162 682,592 260,051 189.11%
-
Net Worth 994,277 1,004,657 949,187 904,778 896,713 849,566 844,694 11.47%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 30,129 30,139 - 30,159 15,113 - - -
Div Payout % 24.55% 26.82% - 95.39% 171.43% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 994,277 1,004,657 949,187 904,778 896,713 849,566 844,694 11.47%
NOSH 502,160 502,328 502,215 502,655 503,771 502,702 502,794 -0.08%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.77% 10.60% 8.82% 2.36% 0.73% -5.92% -18.14% -
ROE 12.34% 11.19% 4.37% 3.49% 0.98% -4.31% -4.60% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 279.45 212.88 94.37 259.22 203.79 128.19 43.78 243.71%
EPS 24.44 22.37 8.26 6.29 1.75 -7.29 -7.73 -
DPS 6.00 6.00 0.00 6.00 3.00 0.00 0.00 -
NAPS 1.98 2.00 1.89 1.80 1.78 1.69 1.68 11.56%
Adjusted Per Share Value based on latest NOSH - 502,202
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 195.19 148.74 65.92 181.24 142.80 89.64 30.62 243.40%
EPS 17.07 15.63 5.77 4.40 1.23 -5.10 -5.41 -
DPS 4.19 4.19 0.00 4.19 2.10 0.00 0.00 -
NAPS 1.383 1.3974 1.3203 1.2585 1.2473 1.1817 1.1749 11.47%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.79 2.40 2.74 2.80 2.44 1.91 1.02 -
P/RPS 1.00 1.13 2.90 1.08 1.20 1.49 2.33 -43.07%
P/EPS 11.42 10.73 33.17 44.52 139.43 -26.20 -13.20 -
EY 8.76 9.32 3.01 2.25 0.72 -3.82 -7.58 -
DY 2.15 2.50 0.00 2.14 1.23 0.00 0.00 -
P/NAPS 1.41 1.20 1.45 1.56 1.37 1.13 0.61 74.73%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 03/08/10 28/04/10 25/02/10 16/11/09 25/08/09 26/05/09 -
Price 2.86 2.57 2.85 2.80 2.75 2.30 1.97 -
P/RPS 1.02 1.21 3.02 1.08 1.35 1.79 4.50 -62.79%
P/EPS 11.70 11.49 34.50 44.52 157.14 -31.55 -25.49 -
EY 8.55 8.70 2.90 2.25 0.64 -3.17 -3.92 -
DY 2.10 2.33 0.00 2.14 1.09 0.00 0.00 -
P/NAPS 1.44 1.29 1.51 1.56 1.54 1.36 1.17 14.83%

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