[ANNJOO] QoQ Quarter Result on 30-Sep-2005 [#3]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -84.92%
YoY- -91.85%
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 479,241 261,948 133,112 137,628 156,685 138,114 126,616 143.46%
PBT 33,067 38,303 -553 3,371 12,591 15,535 14,802 71.14%
Tax -8,363 -905 -149 -2,013 -3,932 -5,435 -5,683 29.46%
NP 24,704 37,398 -702 1,358 8,659 10,100 9,119 94.68%
-
NP to SH 18,354 36,335 -1,067 1,135 7,525 10,100 9,119 59.61%
-
Tax Rate 25.29% 2.36% - 59.72% 31.23% 34.99% 38.39% -
Total Cost 454,537 224,550 133,814 136,270 148,026 128,014 117,497 147.04%
-
Net Worth 406,079 726,700 484,253 456,702 449,893 462,473 447,997 -6.35%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 12,061 - 9,575 - 9,372 - 15,905 -16.88%
Div Payout % 65.72% - 0.00% - 124.56% - 174.42% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 406,079 726,700 484,253 456,702 449,893 462,473 447,997 -6.35%
NOSH 201,029 273,195 273,589 270,238 267,793 265,789 265,087 -16.88%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.15% 14.28% -0.53% 0.99% 5.53% 7.31% 7.20% -
ROE 4.52% 5.00% -0.22% 0.25% 1.67% 2.18% 2.04% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 238.39 95.88 48.65 50.93 58.51 51.96 47.76 192.92%
EPS 9.13 13.30 -0.39 0.42 2.81 3.80 3.44 92.03%
DPS 6.00 0.00 3.50 0.00 3.50 0.00 6.00 0.00%
NAPS 2.02 2.66 1.77 1.69 1.68 1.74 1.69 12.66%
Adjusted Per Share Value based on latest NOSH - 270,238
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 82.83 45.27 23.01 23.79 27.08 23.87 21.88 143.49%
EPS 3.17 6.28 -0.18 0.20 1.30 1.75 1.58 59.27%
DPS 2.08 0.00 1.66 0.00 1.62 0.00 2.75 -17.02%
NAPS 0.7019 1.256 0.837 0.7893 0.7776 0.7993 0.7743 -6.35%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.11 1.00 0.96 1.40 1.59 2.00 2.11 -
P/RPS 0.47 1.04 1.97 2.75 2.72 3.85 4.42 -77.64%
P/EPS 12.16 7.52 -246.15 333.33 56.58 52.63 61.34 -66.10%
EY 8.23 13.30 -0.41 0.30 1.77 1.90 1.63 195.18%
DY 5.41 0.00 3.65 0.00 2.20 0.00 2.84 53.85%
P/NAPS 0.55 0.38 0.54 0.83 0.95 1.15 1.25 -42.23%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 25/05/06 24/02/06 30/11/05 25/08/05 26/05/05 25/02/05 -
Price 1.28 1.13 1.00 1.12 1.50 1.66 2.10 -
P/RPS 0.54 1.18 2.06 2.20 2.56 3.19 4.40 -75.39%
P/EPS 14.02 8.50 -256.41 266.67 53.38 43.68 61.05 -62.60%
EY 7.13 11.77 -0.39 0.37 1.87 2.29 1.64 167.09%
DY 4.69 0.00 3.50 0.00 2.33 0.00 2.86 39.18%
P/NAPS 0.63 0.42 0.56 0.66 0.89 0.95 1.24 -36.40%

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