[ANZO] QoQ Quarter Result on 31-Dec-2003 [#4]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -300.53%
YoY- -293.4%
Quarter Report
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 8,485 15,326 5,773 9,045 5,463 5,837 5,953 26.56%
PBT -1,037 -1,112 -360 -235 190 -124 -226 175.36%
Tax 0 0 0 -146 0 0 0 -
NP -1,037 -1,112 -360 -381 190 -124 -226 175.36%
-
NP to SH -1,037 -1,112 -360 -381 190 -124 -226 175.36%
-
Tax Rate - - - - 0.00% - - -
Total Cost 9,522 16,438 6,133 9,426 5,273 5,961 6,179 33.31%
-
Net Worth 9,701 10,775 11,856 10,623 10,093 9,841 9,912 -1.42%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 9,701 10,775 11,856 10,623 10,093 9,841 9,912 -1.42%
NOSH 21,559 21,550 21,556 20,829 19,791 19,682 19,824 5.73%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -12.22% -7.26% -6.24% -4.21% 3.48% -2.12% -3.80% -
ROE -10.69% -10.32% -3.04% -3.59% 1.88% -1.26% -2.28% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 39.36 71.12 26.78 43.42 27.60 29.66 30.03 19.70%
EPS -4.81 -5.16 -1.67 -1.92 0.96 -0.63 -1.14 160.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.50 0.55 0.51 0.51 0.50 0.50 -6.76%
Adjusted Per Share Value based on latest NOSH - 20,829
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 0.76 1.37 0.52 0.81 0.49 0.52 0.53 27.07%
EPS -0.09 -0.10 -0.03 -0.03 0.02 -0.01 -0.02 171.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0087 0.0097 0.0106 0.0095 0.009 0.0088 0.0089 -1.49%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.65 0.62 0.86 0.99 0.83 0.75 0.42 -
P/RPS 1.65 0.87 3.21 2.28 3.01 2.53 1.40 11.54%
P/EPS -13.51 -12.02 -51.50 -54.12 86.46 -119.05 -36.84 -48.67%
EY -7.40 -8.32 -1.94 -1.85 1.16 -0.84 -2.71 95.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.24 1.56 1.94 1.63 1.50 0.84 43.09%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 22/11/04 30/08/04 31/05/04 27/02/04 21/11/03 22/08/03 29/05/03 -
Price 0.60 0.65 0.80 0.99 0.91 0.95 0.45 -
P/RPS 1.52 0.91 2.99 2.28 3.30 3.20 1.50 0.88%
P/EPS -12.47 -12.60 -47.90 -54.12 94.79 -150.79 -39.47 -53.51%
EY -8.02 -7.94 -2.09 -1.85 1.05 -0.66 -2.53 115.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.30 1.45 1.94 1.78 1.90 0.90 29.64%

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