[ANZO] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -44.83%
YoY- 37.07%
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 6,089 2,757 6,428 4,682 3,075 1,687 9,233 -24.29%
PBT -779 -846 -2,818 -1,959 -1,354 -392 12,025 -
Tax 16 21 -1 -2 0 0 136 -76.08%
NP -763 -825 -2,819 -1,961 -1,354 -392 12,161 -
-
NP to SH -770 -829 -2,819 -1,961 -1,354 -392 12,161 -
-
Tax Rate - - - - - - -1.13% -
Total Cost 6,852 3,582 9,247 6,643 4,429 2,079 -2,928 -
-
Net Worth 0 23,112 23,273 24,085 23,621 23,960 5,423 -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 0 23,112 23,273 24,085 23,621 23,960 5,423 -
NOSH 173,846 171,836 167,797 167,606 163,132 163,333 36,377 184.53%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -12.53% -29.92% -43.86% -41.88% -44.03% -23.24% 131.71% -
ROE 0.00% -3.59% -12.11% -8.14% -5.73% -1.64% 224.21% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.50 1.60 3.83 2.79 1.88 1.03 25.38 -73.40%
EPS -0.45 -0.48 -1.68 -1.17 -0.83 -0.24 31.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1345 0.1387 0.1437 0.1448 0.1467 0.1491 -
Adjusted Per Share Value based on latest NOSH - 173,428
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.55 0.25 0.58 0.42 0.28 0.15 0.83 -24.04%
EPS -0.07 -0.07 -0.25 -0.18 -0.12 -0.04 1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0207 0.0209 0.0216 0.0212 0.0215 0.0049 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.09 0.13 0.13 0.14 0.13 0.16 0.20 -
P/RPS 2.57 8.10 3.39 5.01 6.90 15.49 0.79 120.02%
P/EPS -20.32 -26.95 -7.74 -11.97 -15.66 -66.67 0.60 -
EY -4.92 -3.71 -12.92 -8.36 -6.38 -1.50 167.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.97 0.94 0.97 0.90 1.09 1.34 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 17/08/11 30/05/11 25/02/11 26/11/10 01/09/10 26/05/10 25/02/10 -
Price 0.09 0.11 0.12 0.14 0.14 0.12 0.17 -
P/RPS 2.57 6.86 3.13 5.01 7.43 11.62 0.67 145.64%
P/EPS -20.32 -22.80 -7.14 -11.97 -16.87 -50.00 0.51 -
EY -4.92 -4.39 -14.00 -8.36 -5.93 -2.00 196.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.82 0.87 0.97 0.97 0.82 1.14 -

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