[ANNJOO] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -53.99%
YoY- -5.96%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 125,907 103,100 70,796 80,753 109,160 87,477 87,312 27.72%
PBT 33,302 8,463 4,092 8,438 13,923 6,822 5,062 252.31%
Tax -10,252 -3,286 -3,712 -3,531 -3,257 -1,506 -1,394 279.56%
NP 23,050 5,177 380 4,907 10,666 5,316 3,668 241.68%
-
NP to SH 23,050 5,177 380 4,907 10,666 5,316 3,668 241.68%
-
Tax Rate 30.78% 38.83% 90.71% 41.85% 23.39% 22.08% 27.54% -
Total Cost 102,857 97,923 70,416 75,846 98,494 82,161 83,644 14.82%
-
Net Worth 350,541 345,975 357,199 352,297 347,968 337,603 329,115 4.30%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 15,131 - 15,199 - - - 8,793 43.74%
Div Payout % 65.65% - 4,000.00% - - - 239.73% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 350,541 345,975 357,199 352,297 347,968 337,603 329,115 4.30%
NOSH 252,188 252,536 253,333 251,641 252,151 251,943 251,232 0.25%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 18.31% 5.02% 0.54% 6.08% 9.77% 6.08% 4.20% -
ROE 6.58% 1.50% 0.11% 1.39% 3.07% 1.57% 1.11% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 49.93 40.83 27.95 32.09 43.29 34.72 34.75 27.41%
EPS 9.14 2.05 0.15 1.95 4.23 2.11 1.46 240.81%
DPS 6.00 0.00 6.00 0.00 0.00 0.00 3.50 43.37%
NAPS 1.39 1.37 1.41 1.40 1.38 1.34 1.31 4.04%
Adjusted Per Share Value based on latest NOSH - 251,641
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 17.51 14.34 9.85 11.23 15.18 12.17 12.14 27.74%
EPS 3.21 0.72 0.05 0.68 1.48 0.74 0.51 242.04%
DPS 2.10 0.00 2.11 0.00 0.00 0.00 1.22 43.77%
NAPS 0.4876 0.4812 0.4968 0.49 0.484 0.4696 0.4578 4.30%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.01 0.89 0.95 0.97 1.07 0.99 0.90 -
P/RPS 2.02 2.18 3.40 3.02 2.47 2.85 2.59 -15.30%
P/EPS 11.05 43.41 633.33 49.74 25.30 46.92 61.64 -68.30%
EY 9.05 2.30 0.16 2.01 3.95 2.13 1.62 215.83%
DY 5.94 0.00 6.32 0.00 0.00 0.00 3.89 32.70%
P/NAPS 0.73 0.65 0.67 0.69 0.78 0.74 0.69 3.83%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 14/08/03 29/05/03 28/02/03 28/11/02 29/08/02 28/05/02 03/04/02 -
Price 1.29 1.05 0.95 0.94 1.09 1.07 0.96 -
P/RPS 2.58 2.57 3.40 2.93 2.52 3.08 2.76 -4.40%
P/EPS 14.11 51.22 633.33 48.21 25.77 50.71 65.75 -64.25%
EY 7.09 1.95 0.16 2.07 3.88 1.97 1.52 179.95%
DY 4.65 0.00 6.32 0.00 0.00 0.00 3.65 17.57%
P/NAPS 0.93 0.77 0.67 0.67 0.79 0.80 0.73 17.57%

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