[ANNJOO] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 727.24%
YoY- 163.82%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,800,855 1,292,395 686,067 2,155,373 1,501,709 995,064 495,464 136.21%
PBT 34,350 17,775 13,666 4,480 -10,778 9,232 6,894 191.43%
Tax -3,432 -417 -1,148 7,788 12,261 2,190 2,834 -
NP 30,918 17,358 12,518 12,268 1,483 11,422 9,728 116.01%
-
NP to SH 30,918 17,358 12,518 12,268 1,483 11,422 9,728 116.01%
-
Tax Rate 9.99% 2.35% 8.40% -173.84% - -23.72% -41.11% -
Total Cost 1,769,937 1,275,037 673,549 2,143,105 1,500,226 983,642 485,736 136.60%
-
Net Worth 1,070,623 1,055,486 1,061,526 1,068,085 1,023,269 1,047,016 1,048,016 1.43%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 100 100 10,014 - - - - -
Div Payout % 0.32% 0.58% 80.00% - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,070,623 1,055,486 1,061,526 1,068,085 1,023,269 1,047,016 1,048,016 1.43%
NOSH 500,291 500,230 500,720 508,612 494,333 500,964 501,443 -0.15%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.72% 1.34% 1.82% 0.57% 0.10% 1.15% 1.96% -
ROE 2.89% 1.64% 1.18% 1.15% 0.14% 1.09% 0.93% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 359.96 258.36 137.02 423.78 303.78 198.63 98.81 136.57%
EPS 6.18 3.47 2.50 2.45 0.30 2.28 1.94 116.34%
DPS 0.02 0.02 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.11 2.12 2.10 2.07 2.09 2.09 1.58%
Adjusted Per Share Value based on latest NOSH - 501,999
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 311.25 223.37 118.58 372.53 259.55 171.98 85.63 136.21%
EPS 5.34 3.00 2.16 2.12 0.26 1.97 1.68 116.03%
DPS 0.02 0.02 1.73 0.00 0.00 0.00 0.00 -
NAPS 1.8504 1.8243 1.8347 1.846 1.7686 1.8096 1.8113 1.43%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.29 1.15 1.12 1.05 1.24 1.32 1.25 -
P/RPS 0.36 0.45 0.82 0.25 0.41 0.66 1.27 -56.81%
P/EPS 20.87 33.14 44.80 43.53 413.33 57.89 64.43 -52.80%
EY 4.79 3.02 2.23 2.30 0.24 1.73 1.55 112.01%
DY 0.02 0.02 1.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.55 0.53 0.50 0.60 0.63 0.60 0.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 28/08/14 26/05/14 26/02/14 28/11/13 28/08/13 29/05/13 -
Price 1.15 1.33 1.15 1.11 1.15 1.18 1.44 -
P/RPS 0.32 0.51 0.84 0.26 0.38 0.59 1.46 -63.61%
P/EPS 18.61 38.33 46.00 46.02 383.33 51.75 74.23 -60.20%
EY 5.37 2.61 2.17 2.17 0.26 1.93 1.35 150.83%
DY 0.02 0.02 1.74 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.63 0.54 0.53 0.56 0.56 0.69 -15.06%

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