[ANCOMLB] QoQ Quarter Result on 31-May-2013 [#4]

Stock
[ANCOMLB] ANCOM LOGISTICS BERHAD
Announcement Date
31-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- 187.79%
YoY- 66.58%
Quarter Report
Latest QR
Upcoming QR
ANCOMLB's Result
ANCOMLB's Financial Summary
View:
Show?
Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 7,760 16,735 16,190 14,826 14,969 15,501 16,167 -38.77%
PBT 12,425 690 1,250 1,485 -193 366 1,103 404.74%
Tax -487 -286 -364 -481 -241 -262 2 -
NP 11,938 404 886 1,004 -434 104 1,105 390.83%
-
NP to SH 11,813 41 567 633 -721 -134 850 480.83%
-
Tax Rate 3.92% 41.45% 29.12% 32.39% - 71.58% -0.18% -
Total Cost -4,178 16,331 15,304 13,822 15,403 15,397 15,062 -
-
Net Worth 52,061 56,794 56,794 56,794 70,992 70,992 70,992 -18.72%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div 189 - - - - 47 - -
Div Payout % 1.60% - - - - 0.00% - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 52,061 56,794 56,794 56,794 70,992 70,992 70,992 -18.72%
NOSH 473,286 473,286 473,286 473,286 473,286 473,286 473,286 0.00%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 153.84% 2.41% 5.47% 6.77% -2.90% 0.67% 6.83% -
ROE 22.69% 0.07% 1.00% 1.11% -1.02% -0.19% 1.20% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 1.64 3.54 3.42 3.13 3.16 3.28 3.42 -38.81%
EPS 2.50 0.01 0.12 0.13 0.15 -0.03 0.18 480.59%
DPS 0.04 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.11 0.12 0.12 0.12 0.15 0.15 0.15 -18.72%
Adjusted Per Share Value based on latest NOSH - 473,286
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 1.64 3.54 3.42 3.13 3.16 3.28 3.42 -38.81%
EPS 2.50 0.01 0.12 0.13 0.15 -0.03 0.18 480.59%
DPS 0.04 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.11 0.12 0.12 0.12 0.15 0.15 0.15 -18.72%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.15 0.19 0.175 0.145 0.14 0.15 0.14 -
P/RPS 9.15 5.37 5.12 4.63 4.43 4.58 4.10 71.02%
P/EPS 6.01 2,193.28 146.08 108.41 -91.90 -529.80 77.95 -81.96%
EY 16.64 0.05 0.68 0.92 -1.09 -0.19 1.28 455.48%
DY 0.27 0.00 0.00 0.00 0.00 0.07 0.00 -
P/NAPS 1.36 1.58 1.46 1.21 0.93 1.00 0.93 28.92%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 30/04/14 27/01/14 29/10/13 31/07/13 30/04/13 30/01/13 29/10/12 -
Price 0.165 0.14 0.18 0.135 0.135 0.15 0.16 -
P/RPS 10.06 3.96 5.26 4.31 4.27 4.58 4.68 66.79%
P/EPS 6.61 1,616.10 150.25 100.94 -88.62 -529.80 89.09 -82.42%
EY 15.13 0.06 0.67 0.99 -1.13 -0.19 1.12 469.92%
DY 0.24 0.00 0.00 0.00 0.00 0.07 0.00 -
P/NAPS 1.50 1.17 1.50 1.13 0.90 1.00 1.07 25.33%

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