[ANNJOO] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -101.7%
YoY- -102.46%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,080,237 1,684,412 1,215,492 612,130 2,237,320 1,737,068 1,111,864 51.54%
PBT -37,131 -55,214 -17,843 -4,708 64,735 59,494 92,696 -
Tax 18,264 26,734 12,341 3,929 -2,622 -8,407 -17,172 -
NP -18,867 -28,480 -5,502 -779 62,113 51,087 75,524 -
-
NP to SH -19,224 -29,029 -5,960 -1,041 61,134 50,448 75,004 -
-
Tax Rate - - - - 4.05% 14.13% 18.53% -
Total Cost 2,099,104 1,712,892 1,220,994 612,909 2,175,207 1,685,981 1,036,340 59.74%
-
Net Worth 1,037,004 1,027,797 1,051,764 1,055,871 1,074,583 1,064,425 1,109,360 -4.37%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 37,660 20,083 20,078 -
Div Payout % - - - - 61.60% 39.81% 26.77% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,037,004 1,027,797 1,051,764 1,055,871 1,074,583 1,064,425 1,109,360 -4.37%
NOSH 500,968 501,364 500,840 495,714 502,141 502,087 501,973 -0.13%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -0.91% -1.69% -0.45% -0.13% 2.78% 2.94% 6.79% -
ROE -1.85% -2.82% -0.57% -0.10% 5.69% 4.74% 6.76% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 415.24 335.97 242.69 123.48 445.56 345.97 221.50 51.74%
EPS -3.89 -5.79 -1.19 -0.21 12.18 10.05 14.94 -
DPS 0.00 0.00 0.00 0.00 7.50 4.00 4.00 -
NAPS 2.07 2.05 2.10 2.13 2.14 2.12 2.21 -4.25%
Adjusted Per Share Value based on latest NOSH - 495,714
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 359.54 291.13 210.08 105.80 386.69 300.23 192.17 51.54%
EPS -3.32 -5.02 -1.03 -0.18 10.57 8.72 12.96 -
DPS 0.00 0.00 0.00 0.00 6.51 3.47 3.47 -
NAPS 1.7923 1.7764 1.8178 1.8249 1.8573 1.8397 1.9174 -4.37%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.32 1.33 1.67 2.07 1.72 1.98 2.80 -
P/RPS 0.32 0.40 0.69 1.68 0.39 0.57 1.26 -59.72%
P/EPS -34.40 -22.97 -140.34 -985.71 14.13 19.71 18.74 -
EY -2.91 -4.35 -0.71 -0.10 7.08 5.07 5.34 -
DY 0.00 0.00 0.00 0.00 4.36 2.02 1.43 -
P/NAPS 0.64 0.65 0.80 0.97 0.80 0.93 1.27 -36.54%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 29/08/12 31/05/12 28/02/12 24/11/11 26/08/11 -
Price 1.24 1.33 1.52 1.67 2.06 1.98 2.50 -
P/RPS 0.30 0.40 0.63 1.35 0.46 0.57 1.13 -58.52%
P/EPS -32.31 -22.97 -127.73 -795.24 16.92 19.71 16.73 -
EY -3.09 -4.35 -0.78 -0.13 5.91 5.07 5.98 -
DY 0.00 0.00 0.00 0.00 3.64 2.02 1.60 -
P/NAPS 0.60 0.65 0.72 0.78 0.96 0.93 1.13 -34.30%

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