[ANNJOO] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -65.59%
YoY- 117.25%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 348,185 277,389 196,636 87,477 376,687 289,376 187,798 50.75%
PBT 33,274 29,182 20,745 6,822 23,983 18,921 11,639 101.04%
Tax -12,005 -8,293 -4,763 -1,506 -8,534 -7,140 -5,076 77.23%
NP 21,269 20,889 15,982 5,316 15,449 11,781 6,563 118.52%
-
NP to SH 21,269 20,889 15,982 5,316 15,449 11,781 6,563 118.52%
-
Tax Rate 36.08% 28.42% 22.96% 22.08% 35.58% 37.74% 43.61% -
Total Cost 326,916 256,500 180,654 82,161 361,238 277,595 181,235 48.02%
-
Net Worth 355,323 352,769 347,873 337,603 267,700 262,241 243,384 28.60%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 15,120 - - - 7,152 - - -
Div Payout % 71.09% - - - 46.30% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 355,323 352,769 347,873 337,603 267,700 262,241 243,384 28.60%
NOSH 252,002 251,978 252,082 251,943 204,351 198,667 167,851 31.01%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.11% 7.53% 8.13% 6.08% 4.10% 4.07% 3.49% -
ROE 5.99% 5.92% 4.59% 1.57% 5.77% 4.49% 2.70% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 138.17 110.08 78.00 34.72 184.33 145.66 111.88 15.06%
EPS 8.44 8.29 6.34 2.11 7.56 5.93 3.91 66.78%
DPS 6.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.41 1.40 1.38 1.34 1.31 1.32 1.45 -1.84%
Adjusted Per Share Value based on latest NOSH - 251,943
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 48.14 38.35 27.19 12.10 52.08 40.01 25.97 50.73%
EPS 2.94 2.89 2.21 0.74 2.14 1.63 0.91 118.07%
DPS 2.09 0.00 0.00 0.00 0.99 0.00 0.00 -
NAPS 0.4913 0.4878 0.481 0.4668 0.3701 0.3626 0.3365 28.61%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.95 0.97 1.07 0.99 0.90 0.75 0.90 -
P/RPS 0.69 0.88 1.37 2.85 0.49 0.51 0.80 -9.36%
P/EPS 11.26 11.70 16.88 46.92 11.90 12.65 23.02 -37.83%
EY 8.88 8.55 5.93 2.13 8.40 7.91 4.34 60.95%
DY 6.32 0.00 0.00 0.00 3.89 0.00 0.00 -
P/NAPS 0.67 0.69 0.78 0.74 0.69 0.57 0.62 5.29%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 28/11/02 29/08/02 28/05/02 03/04/02 28/11/01 24/08/01 -
Price 0.95 0.94 1.09 1.07 0.96 0.87 0.94 -
P/RPS 0.69 0.85 1.40 3.08 0.52 0.60 0.84 -12.25%
P/EPS 11.26 11.34 17.19 50.71 12.70 14.67 24.04 -39.60%
EY 8.88 8.82 5.82 1.97 7.88 6.82 4.16 65.55%
DY 6.32 0.00 0.00 0.00 3.65 0.00 0.00 -
P/NAPS 0.67 0.67 0.79 0.80 0.73 0.66 0.65 2.03%

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