[ANNJOO] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 2.04%
YoY- 28.68%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 2,291,974 1,800,855 1,292,395 686,067 2,155,373 1,501,709 995,064 74.14%
PBT 24,970 34,350 17,775 13,666 4,480 -10,778 9,232 93.77%
Tax -1,582 -3,432 -417 -1,148 7,788 12,261 2,190 -
NP 23,388 30,918 17,358 12,518 12,268 1,483 11,422 61.03%
-
NP to SH 23,388 30,918 17,358 12,518 12,268 1,483 11,422 61.03%
-
Tax Rate 6.34% 9.99% 2.35% 8.40% -173.84% - -23.72% -
Total Cost 2,268,586 1,769,937 1,275,037 673,549 2,143,105 1,500,226 983,642 74.29%
-
Net Worth 1,061,592 1,070,623 1,055,486 1,061,526 1,068,085 1,023,269 1,047,016 0.92%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 10,015 100 100 10,014 - - - -
Div Payout % 42.82% 0.32% 0.58% 80.00% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,061,592 1,070,623 1,055,486 1,061,526 1,068,085 1,023,269 1,047,016 0.92%
NOSH 500,751 500,291 500,230 500,720 508,612 494,333 500,964 -0.02%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.02% 1.72% 1.34% 1.82% 0.57% 0.10% 1.15% -
ROE 2.20% 2.89% 1.64% 1.18% 1.15% 0.14% 1.09% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 457.71 359.96 258.36 137.02 423.78 303.78 198.63 74.19%
EPS 4.67 6.18 3.47 2.50 2.45 0.30 2.28 61.07%
DPS 2.00 0.02 0.02 2.00 0.00 0.00 0.00 -
NAPS 2.12 2.14 2.11 2.12 2.10 2.07 2.09 0.95%
Adjusted Per Share Value based on latest NOSH - 500,720
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 396.14 311.25 223.37 118.58 372.53 259.55 171.98 74.14%
EPS 4.04 5.34 3.00 2.16 2.12 0.26 1.97 61.20%
DPS 1.73 0.02 0.02 1.73 0.00 0.00 0.00 -
NAPS 1.8348 1.8504 1.8243 1.8347 1.846 1.7686 1.8096 0.92%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.07 1.29 1.15 1.12 1.05 1.24 1.32 -
P/RPS 0.23 0.36 0.45 0.82 0.25 0.41 0.66 -50.38%
P/EPS 22.91 20.87 33.14 44.80 43.53 413.33 57.89 -46.00%
EY 4.37 4.79 3.02 2.23 2.30 0.24 1.73 85.16%
DY 1.87 0.02 0.02 1.79 0.00 0.00 0.00 -
P/NAPS 0.50 0.60 0.55 0.53 0.50 0.60 0.63 -14.24%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 26/11/14 28/08/14 26/05/14 26/02/14 28/11/13 28/08/13 -
Price 1.12 1.15 1.33 1.15 1.11 1.15 1.18 -
P/RPS 0.24 0.32 0.51 0.84 0.26 0.38 0.59 -45.00%
P/EPS 23.98 18.61 38.33 46.00 46.02 383.33 51.75 -40.03%
EY 4.17 5.37 2.61 2.17 2.17 0.26 1.93 66.89%
DY 1.79 0.02 0.02 1.74 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.63 0.54 0.53 0.56 0.56 -3.59%

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