[ANCOMNY] QoQ Quarter Result on 31-May-2009 [#4]

Announcement Date
31-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-May-2009 [#4]
Profit Trend
QoQ- 50.18%
YoY- -111.47%
View:
Show?
Quarter Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 362,101 362,765 396,159 317,788 286,679 408,412 638,056 -31.52%
PBT 5,680 6,717 16,190 7,170 -13,513 631 20,802 -58.01%
Tax -2,201 -2,860 -4,547 -24,061 131 -1,135 -6,816 -53.02%
NP 3,479 3,857 11,643 -16,891 -13,382 -504 13,986 -60.54%
-
NP to SH -1,418 358 2,445 -5,252 -10,543 -484 9,631 -
-
Tax Rate 38.75% 42.58% 28.09% 335.58% - 179.87% 32.77% -
Total Cost 358,622 358,908 384,516 334,679 300,061 408,916 624,070 -30.95%
-
Net Worth 326,562 320,094 331,048 296,333 337,722 382,800 375,261 -8.87%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div - - - 4,445 - - - -
Div Payout % - - - 0.00% - - - -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 326,562 320,094 331,048 296,333 337,722 382,800 375,261 -8.87%
NOSH 217,708 210,588 216,371 296,333 216,488 220,000 216,914 0.24%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 0.96% 1.06% 2.94% -5.32% -4.67% -0.12% 2.19% -
ROE -0.43% 0.11% 0.74% -1.77% -3.12% -0.13% 2.57% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 166.32 172.26 183.09 107.24 132.42 185.64 294.15 -31.69%
EPS -0.65 0.17 1.13 -2.43 -4.87 -0.22 4.44 -
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.50 1.52 1.53 1.00 1.56 1.74 1.73 -9.09%
Adjusted Per Share Value based on latest NOSH - 296,333
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 31.09 31.15 34.02 27.29 24.62 35.07 54.79 -31.53%
EPS -0.12 0.03 0.21 -0.45 -0.91 -0.04 0.83 -
DPS 0.00 0.00 0.00 0.38 0.00 0.00 0.00 -
NAPS 0.2804 0.2748 0.2842 0.2544 0.29 0.3287 0.3222 -8.87%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 - -
Price 0.57 0.62 0.63 0.54 0.47 0.57 0.00 -
P/RPS 0.34 0.36 0.34 0.50 0.35 0.31 0.00 -
P/EPS -87.51 364.71 55.75 -30.47 -9.65 -259.09 0.00 -
EY -1.14 0.27 1.79 -3.28 -10.36 -0.39 0.00 -
DY 0.00 0.00 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.41 0.54 0.30 0.33 0.00 -
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 27/04/10 26/01/10 27/10/09 31/07/09 30/04/09 22/01/09 29/10/08 -
Price 0.58 0.60 0.61 0.62 0.54 0.51 0.53 -
P/RPS 0.35 0.35 0.33 0.58 0.41 0.27 0.18 55.97%
P/EPS -89.05 352.94 53.98 -34.98 -11.09 -231.82 11.94 -
EY -1.12 0.28 1.85 -2.86 -9.02 -0.43 8.38 -
DY 0.00 0.00 0.00 2.42 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.40 0.62 0.35 0.29 0.31 16.58%

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