[ANNUM] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[ANNUM] ANNUM BERHAD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 71.82%
YoY- -11.3%
Quarter Report
Latest QR
Upcoming QR
ANNUM's Result
ANNUM's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 33,891 39,886 31,149 26,044 28,805 30,932 27,164 15.84%
PBT 118 -1,979 -2,204 -2,032 -8,686 -4,897 -2,902 -
Tax 299 -212 -213 -213 720 -762 -781 -
NP 417 -2,191 -2,417 -2,245 -7,966 -5,659 -3,683 -
-
NP to SH 417 -2,191 -2,417 -2,245 -7,966 -5,659 -3,683 -
-
Tax Rate -253.39% - - - - - - -
Total Cost 33,474 42,077 33,566 28,289 36,771 36,591 30,847 5.58%
-
Net Worth 75,081 95,293 97,580 100,612 104,258 110,181 115,515 -24.90%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 75,081 95,293 97,580 100,612 104,258 110,181 115,515 -24.90%
NOSH 75,081 75,034 75,062 75,083 75,005 74,953 75,010 0.06%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.23% -5.49% -7.76% -8.62% -27.65% -18.29% -13.56% -
ROE 0.56% -2.30% -2.48% -2.23% -7.64% -5.14% -3.19% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 45.14 53.16 41.50 34.69 38.40 41.27 36.21 15.78%
EPS 0.56 -2.92 -3.22 -2.99 -10.62 -7.55 -4.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.27 1.30 1.34 1.39 1.47 1.54 -24.95%
Adjusted Per Share Value based on latest NOSH - 75,083
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.91 17.54 13.70 11.45 12.67 13.60 11.95 15.85%
EPS 0.18 -0.96 -1.06 -0.99 -3.50 -2.49 -1.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3302 0.4191 0.4292 0.4425 0.4585 0.4846 0.5081 -24.91%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.35 0.33 0.325 0.315 0.32 0.33 0.40 -
P/RPS 0.78 0.62 0.78 0.91 0.83 0.80 1.10 -20.43%
P/EPS 63.02 -11.30 -10.09 -10.54 -3.01 -4.37 -8.15 -
EY 1.59 -8.85 -9.91 -9.49 -33.19 -22.88 -12.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.26 0.25 0.24 0.23 0.22 0.26 21.85%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 27/08/13 20/05/13 28/02/13 27/11/12 27/08/12 -
Price 0.44 0.385 0.325 0.31 0.315 0.32 0.33 -
P/RPS 0.97 0.72 0.78 0.89 0.82 0.78 0.91 4.33%
P/EPS 79.22 -13.18 -10.09 -10.37 -2.97 -4.24 -6.72 -
EY 1.26 -7.58 -9.91 -9.65 -33.72 -23.59 -14.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.30 0.25 0.23 0.23 0.22 0.21 63.51%

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