[ANZO] QoQ Quarter Result on 30-Sep-2008 [#3]

Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 39.09%
YoY- 42.51%
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 3,589 1,553 947 2,189 1,711 2,228 3,167 8.70%
PBT -957 -1,272 -1,207 -645 -1,059 -1,011 -996 -2.63%
Tax 69 0 0 0 0 0 10 262.86%
NP -888 -1,272 -1,207 -645 -1,059 -1,011 -986 -6.74%
-
NP to SH -888 -1,272 -1,207 -645 -1,059 -1,011 -986 -6.74%
-
Tax Rate - - - - - - - -
Total Cost 4,477 2,825 2,154 2,834 2,770 3,239 4,153 5.14%
-
Net Worth -24,945 -24,079 -22,807 -21,561 -20,957 -19,891 -18,593 21.66%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth -24,945 -24,079 -22,807 -21,561 -20,957 -19,891 -18,593 21.66%
NOSH 22,653 22,673 22,673 22,631 22,676 22,668 22,666 -0.03%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -24.74% -81.91% -127.46% -29.47% -61.89% -45.38% -31.13% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 15.84 6.85 4.18 9.67 7.55 9.83 13.97 8.74%
EPS -3.92 -5.61 -5.32 -2.85 -4.67 -4.46 -4.35 -6.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.1012 -1.062 -1.0059 -0.9527 -0.9242 -0.8775 -0.8203 21.71%
Adjusted Per Share Value based on latest NOSH - 22,631
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 0.32 0.14 0.08 0.20 0.15 0.20 0.28 9.31%
EPS -0.08 -0.11 -0.11 -0.06 -0.09 -0.09 -0.09 -7.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0223 -0.0216 -0.0204 -0.0193 -0.0188 -0.0178 -0.0167 21.28%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.06 0.13 0.13 0.25 0.19 0.28 0.29 -
P/RPS 0.38 1.90 3.11 2.58 2.52 2.85 2.08 -67.83%
P/EPS -1.53 -2.32 -2.44 -8.77 -4.07 -6.28 -6.67 -62.56%
EY -65.33 -43.15 -40.95 -11.40 -24.58 -15.93 -15.00 166.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 27/05/09 26/02/09 25/11/08 28/08/08 29/05/08 27/02/08 -
Price 0.19 0.18 0.13 0.13 0.20 0.25 0.29 -
P/RPS 1.20 2.63 3.11 1.34 2.65 2.54 2.08 -30.72%
P/EPS -4.85 -3.21 -2.44 -4.56 -4.28 -5.61 -6.67 -19.15%
EY -20.63 -31.17 -40.95 -21.92 -23.35 -17.84 -15.00 23.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 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