[ANZO] QoQ Quarter Result on 30-Jun-2009 [#2]

Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 30.19%
YoY- 16.15%
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,687 1,556 2,535 3,589 1,553 947 2,189 -15.95%
PBT -392 15,210 -956 -957 -1,272 -1,207 -645 -28.27%
Tax 0 68 0 69 0 0 0 -
NP -392 15,278 -956 -888 -1,272 -1,207 -645 -28.27%
-
NP to SH -392 15,278 -956 -888 -1,272 -1,207 -645 -28.27%
-
Tax Rate - -0.45% - - - - - -
Total Cost 2,079 -13,722 3,491 4,477 2,825 2,154 2,834 -18.67%
-
Net Worth 23,960 11,265 -25,902 -24,945 -24,079 -22,807 -21,561 -
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 23,960 11,265 -25,902 -24,945 -24,079 -22,807 -21,561 -
NOSH 163,333 75,553 22,654 22,653 22,673 22,673 22,631 273.91%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -23.24% 981.88% -37.71% -24.74% -81.91% -127.46% -29.47% -
ROE -1.64% 135.62% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.03 2.06 11.19 15.84 6.85 4.18 9.67 -77.56%
EPS -0.24 39.51 -4.22 -3.92 -5.61 -5.32 -2.85 -80.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1467 0.1491 -1.1434 -1.1012 -1.062 -1.0059 -0.9527 -
Adjusted Per Share Value based on latest NOSH - 22,653
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 0.15 0.14 0.23 0.32 0.14 0.08 0.20 -17.46%
EPS -0.04 1.37 -0.09 -0.08 -0.11 -0.11 -0.06 -23.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0215 0.0101 -0.0232 -0.0223 -0.0216 -0.0204 -0.0193 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.16 0.20 0.25 0.06 0.13 0.13 0.25 -
P/RPS 15.49 9.71 2.23 0.38 1.90 3.11 2.58 230.69%
P/EPS -66.67 0.99 -5.92 -1.53 -2.32 -2.44 -8.77 287.10%
EY -1.50 101.11 -16.88 -65.33 -43.15 -40.95 -11.40 -74.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.34 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 19/11/09 25/08/09 27/05/09 26/02/09 25/11/08 -
Price 0.12 0.17 0.37 0.19 0.18 0.13 0.13 -
P/RPS 11.62 8.25 3.31 1.20 2.63 3.11 1.34 322.64%
P/EPS -50.00 0.84 -8.77 -4.85 -3.21 -2.44 -4.56 394.27%
EY -2.00 118.95 -11.41 -20.63 -31.17 -40.95 -21.92 -79.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.14 0.00 0.00 0.00 0.00 0.00 -

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