[ANZO] QoQ Quarter Result on 30-Jun-2004 [#2]

Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -208.89%
YoY- -796.77%
Quarter Report
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 8,376 8,109 8,485 15,326 5,773 9,045 5,463 32.93%
PBT -875 -3,037 -1,037 -1,112 -360 -235 190 -
Tax 0 215 0 0 0 -146 0 -
NP -875 -2,822 -1,037 -1,112 -360 -381 190 -
-
NP to SH -876 -2,822 -1,037 -1,112 -360 -381 190 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 9,251 10,931 9,522 16,438 6,133 9,426 5,273 45.41%
-
Net Worth 7,114 7,513 9,701 10,775 11,856 10,623 10,093 -20.78%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 7,114 7,513 9,701 10,775 11,856 10,623 10,093 -20.78%
NOSH 22,233 22,098 21,559 21,550 21,556 20,829 19,791 8.05%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -10.45% -34.80% -12.22% -7.26% -6.24% -4.21% 3.48% -
ROE -12.31% -37.56% -10.69% -10.32% -3.04% -3.59% 1.88% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 37.67 36.69 39.36 71.12 26.78 43.42 27.60 23.01%
EPS -3.94 -12.77 -4.81 -5.16 -1.67 -1.92 0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.34 0.45 0.50 0.55 0.51 0.51 -26.68%
Adjusted Per Share Value based on latest NOSH - 21,550
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 0.75 0.73 0.76 1.37 0.52 0.81 0.49 32.77%
EPS -0.08 -0.25 -0.09 -0.10 -0.03 -0.03 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0064 0.0067 0.0087 0.0097 0.0106 0.0095 0.009 -20.31%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.41 0.56 0.65 0.62 0.86 0.99 0.83 -
P/RPS 1.09 1.53 1.65 0.87 3.21 2.28 3.01 -49.16%
P/EPS -10.41 -4.39 -13.51 -12.02 -51.50 -54.12 86.46 -
EY -9.61 -22.80 -7.40 -8.32 -1.94 -1.85 1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.65 1.44 1.24 1.56 1.94 1.63 -14.87%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 28/02/05 22/11/04 30/08/04 31/05/04 27/02/04 21/11/03 -
Price 0.31 0.46 0.60 0.65 0.80 0.99 0.91 -
P/RPS 0.82 1.25 1.52 0.91 2.99 2.28 3.30 -60.44%
P/EPS -7.87 -3.60 -12.47 -12.60 -47.90 -54.12 94.79 -
EY -12.71 -27.76 -8.02 -7.94 -2.09 -1.85 1.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.35 1.33 1.30 1.45 1.94 1.78 -33.25%

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