[ANNUM] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[ANNUM] ANNUM BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 9.35%
YoY- 61.28%
Quarter Report
Latest QR
Upcoming QR
ANNUM's Result
ANNUM's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 27,517 30,392 33,891 39,886 31,149 26,044 28,805 -3.01%
PBT -2,106 -852 118 -1,979 -2,204 -2,032 -8,686 -61.21%
Tax 0 0 299 -212 -213 -213 720 -
NP -2,106 -852 417 -2,191 -2,417 -2,245 -7,966 -58.90%
-
NP to SH -2,106 -852 417 -2,191 -2,417 -2,245 -7,966 -58.90%
-
Tax Rate - - -253.39% - - - - -
Total Cost 29,623 31,244 33,474 42,077 33,566 28,289 36,771 -13.45%
-
Net Worth 90,572 94,168 75,081 95,293 97,580 100,612 104,258 -8.97%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 90,572 94,168 75,081 95,293 97,580 100,612 104,258 -8.97%
NOSH 73,636 74,736 75,081 75,034 75,062 75,083 75,005 -1.22%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -7.65% -2.80% 1.23% -5.49% -7.76% -8.62% -27.65% -
ROE -2.33% -0.90% 0.56% -2.30% -2.48% -2.23% -7.64% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 37.37 40.67 45.14 53.16 41.50 34.69 38.40 -1.80%
EPS -2.86 -1.14 0.56 -2.92 -3.22 -2.99 -10.62 -58.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.26 1.00 1.27 1.30 1.34 1.39 -7.84%
Adjusted Per Share Value based on latest NOSH - 75,034
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.10 13.37 14.91 17.54 13.70 11.45 12.67 -3.03%
EPS -0.93 -0.37 0.18 -0.96 -1.06 -0.99 -3.50 -58.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3984 0.4142 0.3302 0.4191 0.4292 0.4425 0.4585 -8.96%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.43 0.51 0.35 0.33 0.325 0.315 0.32 -
P/RPS 1.15 1.25 0.78 0.62 0.78 0.91 0.83 24.35%
P/EPS -15.03 -44.74 63.02 -11.30 -10.09 -10.54 -3.01 193.00%
EY -6.65 -2.24 1.59 -8.85 -9.91 -9.49 -33.19 -65.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.40 0.35 0.26 0.25 0.24 0.23 32.40%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 20/05/14 28/02/14 25/11/13 27/08/13 20/05/13 28/02/13 -
Price 0.425 0.485 0.44 0.385 0.325 0.31 0.315 -
P/RPS 1.14 1.19 0.97 0.72 0.78 0.89 0.82 24.63%
P/EPS -14.86 -42.54 79.22 -13.18 -10.09 -10.37 -2.97 193.39%
EY -6.73 -2.35 1.26 -7.58 -9.91 -9.65 -33.72 -65.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.44 0.30 0.25 0.23 0.23 32.40%

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