[ANNJOO] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -72.98%
YoY- -16.78%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,947,857 1,290,922 813,604 446,620 1,438,394 1,116,558 741,189 90.10%
PBT 212,385 148,926 95,028 44,876 132,320 106,975 71,370 106.47%
Tax -36,104 -20,816 -13,597 -5,890 -5,550 -15,487 -9,268 146.96%
NP 176,281 128,110 81,431 38,986 126,770 91,488 62,102 100.09%
-
NP to SH 171,420 119,655 69,505 30,239 111,916 76,634 54,689 113.73%
-
Tax Rate 17.00% 13.98% 14.31% 13.13% 4.19% 14.48% 12.99% -
Total Cost 1,771,576 1,162,812 732,173 407,634 1,311,624 1,025,070 679,087 89.17%
-
Net Worth 567,319 673,543 674,151 337,112 563,747 563,882 478,259 12.02%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 57,088 26,941 26,966 - 47,978 29,993 14,347 150.47%
Div Payout % 33.30% 22.52% 38.80% - 42.87% 39.14% 26.24% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 567,319 673,543 674,151 337,112 563,747 563,882 478,259 12.02%
NOSH 356,804 336,771 337,075 337,112 299,865 299,937 239,129 30.48%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.05% 9.92% 10.01% 8.73% 8.81% 8.19% 8.38% -
ROE 30.22% 17.77% 10.31% 8.97% 19.85% 13.59% 11.44% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 545.92 383.32 241.37 132.48 479.68 372.26 309.95 45.69%
EPS 33.79 23.67 13.74 5.98 34.20 25.55 20.14 41.06%
DPS 16.00 8.00 8.00 0.00 16.00 10.00 6.00 91.95%
NAPS 1.59 2.00 2.00 1.00 1.88 1.88 2.00 -14.14%
Adjusted Per Share Value based on latest NOSH - 347,974
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 270.94 179.56 113.17 62.12 200.07 155.31 103.10 90.09%
EPS 23.84 16.64 9.67 4.21 15.57 10.66 7.61 113.65%
DPS 7.94 3.75 3.75 0.00 6.67 4.17 2.00 150.09%
NAPS 0.7891 0.9369 0.9377 0.4689 0.7841 0.7843 0.6652 12.02%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.67 3.88 3.76 2.15 1.48 1.26 1.11 -
P/RPS 0.49 1.01 1.56 1.62 0.31 0.34 0.36 22.74%
P/EPS 5.56 10.92 18.23 23.97 3.97 4.93 4.85 9.50%
EY 17.99 9.16 5.48 4.17 25.22 20.28 20.60 -8.61%
DY 5.99 2.06 2.13 0.00 10.81 7.94 5.41 7.00%
P/NAPS 1.68 1.94 1.88 2.15 0.79 0.67 0.56 107.59%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 18/02/08 07/11/07 15/08/07 30/05/07 14/02/07 29/11/06 28/08/06 -
Price 3.26 4.14 3.48 3.74 2.55 1.49 1.28 -
P/RPS 0.60 1.08 1.44 2.82 0.53 0.40 0.41 28.80%
P/EPS 6.79 11.65 16.88 41.69 6.83 5.83 5.60 13.66%
EY 14.74 8.58 5.93 2.40 14.64 17.15 17.87 -12.01%
DY 4.91 1.93 2.30 0.00 6.27 6.71 4.69 3.09%
P/NAPS 2.05 2.07 1.74 3.74 1.36 0.79 0.64 116.83%

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