[ANZO] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 31.37%
YoY- 120.46%
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 2,333 13,969 9,968 9,429 5,768 28,829 21,231 -77.08%
PBT -1,288 -16,466 -2,850 269 204 -5,680 -3,178 -45.26%
Tax 0 11 0 0 0 19 -103 -
NP -1,288 -16,455 -2,850 269 204 -5,661 -3,281 -46.41%
-
NP to SH -1,288 -16,381 -2,847 268 204 -5,661 -3,283 -46.43%
-
Tax Rate - - - 0.00% 0.00% - - -
Total Cost 3,621 30,424 12,818 9,160 5,564 34,490 24,512 -72.08%
-
Net Worth -14,868 -13,576 -4,306 3,179 2,946 2,803 4,954 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth -14,868 -13,576 -4,306 3,179 2,946 2,803 4,954 -
NOSH 22,676 22,668 22,667 22,711 22,666 22,630 22,518 0.46%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -55.21% -117.80% -28.59% 2.85% 3.54% -19.64% -15.45% -
ROE 0.00% 0.00% 0.00% 8.43% 6.92% -201.90% -66.27% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 10.29 61.62 43.98 41.52 25.45 127.39 94.28 -77.19%
EPS -5.68 -72.26 -12.56 1.18 0.90 -25.00 -14.57 -46.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6557 -0.5989 -0.19 0.14 0.13 0.1239 0.22 -
Adjusted Per Share Value based on latest NOSH - 22,857
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 0.21 1.25 0.89 0.84 0.52 2.58 1.90 -77.00%
EPS -0.12 -1.47 -0.26 0.02 0.02 -0.51 -0.29 -44.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0133 -0.0122 -0.0039 0.0028 0.0026 0.0025 0.0044 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.12 0.14 0.14 0.15 0.22 0.32 0.40 -
P/RPS 1.17 0.23 0.32 0.36 0.86 0.25 0.42 98.10%
P/EPS -2.11 -0.19 -1.11 12.71 24.44 -1.28 -2.74 -15.99%
EY -47.33 -516.16 -89.71 7.87 4.09 -78.17 -36.45 19.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.07 1.69 2.58 1.82 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 23/05/06 13/04/06 28/11/05 -
Price 0.19 0.12 0.16 0.10 0.40 0.29 0.38 -
P/RPS 1.85 0.19 0.36 0.24 1.57 0.23 0.40 177.85%
P/EPS -3.35 -0.17 -1.27 8.47 44.44 -1.16 -2.61 18.12%
EY -29.89 -602.19 -78.50 11.80 2.25 -86.26 -38.37 -15.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.71 3.08 2.34 1.73 -

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