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

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -686.66%
YoY- 56.92%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO'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 606,329 686,067 653,086 506,645 499,274 495,464 395,824 32.98%
PBT 4,110 13,666 15,263 -20,009 2,338 6,894 18,083 -62.85%
Tax 731 -1,148 -4,478 10,071 -644 2,834 -8,470 -
NP 4,841 12,518 10,785 -9,938 1,694 9,728 9,613 -36.78%
-
NP to SH 4,841 12,518 10,785 -9,938 1,694 9,728 9,767 -37.45%
-
Tax Rate -17.79% 8.40% 29.34% - 27.54% -41.11% 46.84% -
Total Cost 601,488 673,549 642,301 516,583 497,580 485,736 386,211 34.46%
-
Net Worth 1,053,042 1,061,526 1,054,199 1,038,972 1,041,311 1,048,016 999,292 3.56%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 10,014 - - - - - -
Div Payout % - 80.00% - - - - - -
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 1,053,042 1,061,526 1,054,199 1,038,972 1,041,311 1,048,016 999,292 3.56%
NOSH 499,072 500,720 501,999 501,919 498,235 501,443 499,646 -0.07%
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 0.80% 1.82% 1.65% -1.96% 0.34% 1.96% 2.43% -
ROE 0.46% 1.18% 1.02% -0.96% 0.16% 0.93% 0.98% -
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 121.49 137.02 130.10 100.94 100.21 98.81 79.22 33.08%
EPS 0.97 2.50 2.15 -1.98 0.34 1.94 1.91 -36.42%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.12 2.10 2.07 2.09 2.09 2.00 3.64%
Adjusted Per Share Value based on latest NOSH - 501,919
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 104.80 118.58 112.88 87.57 86.29 85.63 68.41 32.99%
EPS 0.84 2.16 1.86 -1.72 0.29 1.68 1.69 -37.33%
DPS 0.00 1.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.8347 1.822 1.7957 1.7998 1.8113 1.7271 3.56%
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 1.15 1.12 1.05 1.24 1.32 1.25 1.32 -
P/RPS 0.95 0.82 0.81 1.23 1.32 1.27 1.67 -31.41%
P/EPS 118.56 44.80 48.87 -62.63 388.24 64.43 67.53 45.68%
EY 0.84 2.23 2.05 -1.60 0.26 1.55 1.48 -31.52%
DY 0.00 1.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.50 0.60 0.63 0.60 0.66 -11.47%
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 28/08/14 26/05/14 26/02/14 28/11/13 28/08/13 29/05/13 26/02/13 -
Price 1.33 1.15 1.11 1.15 1.18 1.44 1.24 -
P/RPS 1.09 0.84 0.85 1.14 1.18 1.46 1.57 -21.64%
P/EPS 137.11 46.00 51.67 -58.08 347.06 74.23 63.43 67.41%
EY 0.73 2.17 1.94 -1.72 0.29 1.35 1.58 -40.31%
DY 0.00 1.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.54 0.53 0.56 0.56 0.69 0.62 1.07%

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