[ANZO] QoQ Quarter Result on 31-Dec-2009 [#4]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 1698.12%
YoY- 1365.78%
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,606 1,389 1,687 1,556 2,535 3,589 1,553 2.26%
PBT -605 -963 -392 15,210 -956 -957 -1,272 -39.04%
Tax -2 0 0 68 0 69 0 -
NP -607 -963 -392 15,278 -956 -888 -1,272 -38.90%
-
NP to SH -607 -963 -392 15,278 -956 -888 -1,272 -38.90%
-
Tax Rate - - - -0.45% - - - -
Total Cost 2,213 2,352 2,079 -13,722 3,491 4,477 2,825 -15.00%
-
Net Worth 24,921 24,041 23,960 11,265 -25,902 -24,945 -24,079 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 24,921 24,041 23,960 11,265 -25,902 -24,945 -24,079 -
NOSH 173,428 166,034 163,333 75,553 22,654 22,653 22,673 287.73%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -37.80% -69.33% -23.24% 981.88% -37.71% -24.74% -81.91% -
ROE -2.44% -4.01% -1.64% 135.62% 0.00% 0.00% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.93 0.84 1.03 2.06 11.19 15.84 6.85 -73.55%
EPS -0.35 -0.58 -0.24 39.51 -4.22 -3.92 -5.61 -84.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1437 0.1448 0.1467 0.1491 -1.1434 -1.1012 -1.062 -
Adjusted Per Share Value based on latest NOSH - 75,553
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.14 0.12 0.15 0.14 0.23 0.32 0.14 0.00%
EPS -0.05 -0.09 -0.04 1.37 -0.09 -0.08 -0.11 -40.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0223 0.0215 0.0215 0.0101 -0.0232 -0.0223 -0.0216 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.14 0.13 0.16 0.20 0.25 0.06 0.13 -
P/RPS 15.12 15.54 15.49 9.71 2.23 0.38 1.90 298.09%
P/EPS -40.00 -22.41 -66.67 0.99 -5.92 -1.53 -2.32 566.23%
EY -2.50 -4.46 -1.50 101.11 -16.88 -65.33 -43.15 -85.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.90 1.09 1.34 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 01/09/10 26/05/10 25/02/10 19/11/09 25/08/09 27/05/09 -
Price 0.14 0.14 0.12 0.17 0.37 0.19 0.18 -
P/RPS 15.12 16.73 11.62 8.25 3.31 1.20 2.63 220.57%
P/EPS -40.00 -24.14 -50.00 0.84 -8.77 -4.85 -3.21 436.66%
EY -2.50 -4.14 -2.00 118.95 -11.41 -20.63 -31.17 -81.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.97 0.82 1.14 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