[ANCOMNY] QoQ Quarter Result on 31-Aug-2014 [#1]

Announcement Date
23-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-Aug-2014 [#1]
Profit Trend
QoQ- 228.98%
YoY- -70.65%
View:
Show?
Quarter Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 408,648 339,636 389,942 414,250 448,311 397,533 528,072 -15.72%
PBT 15,814 3,115 5,784 5,014 6,136 18,327 11,800 21.57%
Tax -11,431 -6,126 -3,898 -3,011 -5,809 -4,100 -4,789 78.69%
NP 4,383 -3,011 1,886 2,003 327 14,227 7,011 -26.90%
-
NP to SH 4,401 -2,272 -457 494 -383 3,762 4,504 -1.53%
-
Tax Rate 72.28% 196.66% 67.39% 60.05% 94.67% 22.37% 40.58% -
Total Cost 404,265 342,647 388,056 412,247 447,984 383,306 521,061 -15.57%
-
Net Worth 284,680 279,131 282,904 277,069 278,639 278,906 279,334 1.27%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div - - - - 2,159 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 284,680 279,131 282,904 277,069 278,639 278,906 279,334 1.27%
NOSH 217,313 216,380 217,619 214,782 215,999 216,206 216,538 0.23%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 1.07% -0.89% 0.48% 0.48% 0.07% 3.58% 1.33% -
ROE 1.55% -0.81% -0.16% 0.18% -0.14% 1.35% 1.61% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 188.05 156.96 179.19 192.87 207.55 183.87 243.87 -15.92%
EPS 2.03 -1.05 -0.21 0.23 -0.18 1.74 2.08 -1.61%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.31 1.29 1.30 1.29 1.29 1.29 1.29 1.03%
Adjusted Per Share Value based on latest NOSH - 214,782
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 40.38 33.56 38.53 40.93 44.30 39.28 52.18 -15.72%
EPS 0.43 -0.22 -0.05 0.05 -0.04 0.37 0.45 -2.98%
DPS 0.00 0.00 0.00 0.00 0.21 0.00 0.00 -
NAPS 0.2813 0.2758 0.2795 0.2738 0.2753 0.2756 0.276 1.27%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 0.43 0.49 0.465 0.585 0.545 0.425 0.38 -
P/RPS 0.23 0.31 0.26 0.30 0.26 0.23 0.16 27.39%
P/EPS 21.23 -46.67 -221.43 254.35 -307.36 24.43 18.27 10.53%
EY 4.71 -2.14 -0.45 0.39 -0.33 4.09 5.47 -9.49%
DY 0.00 0.00 0.00 0.00 1.83 0.00 0.00 -
P/NAPS 0.33 0.38 0.36 0.45 0.42 0.33 0.29 9.00%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 30/07/15 30/04/15 30/01/15 23/10/14 25/07/14 30/04/14 27/01/14 -
Price 0.395 0.455 0.46 0.465 0.685 0.54 0.35 -
P/RPS 0.21 0.29 0.26 0.24 0.33 0.29 0.14 31.06%
P/EPS 19.50 -43.33 -219.05 202.17 -386.32 31.03 16.83 10.32%
EY 5.13 -2.31 -0.46 0.49 -0.26 3.22 5.94 -9.31%
DY 0.00 0.00 0.00 0.00 1.46 0.00 0.00 -
P/NAPS 0.30 0.35 0.35 0.36 0.53 0.42 0.27 7.28%

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