[ANCOMLB] QoQ TTM Result on 28-Feb-2007 [#3]

Announcement Date
30-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- 3.4%
YoY- 340.21%
Quarter Report
View:
Show?
TTM Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 66,619 161,907 255,021 342,563 422,217 408,353 387,285 -69.03%
PBT -1,897 3,767 9,314 14,903 19,830 17,881 10,822 -
Tax 11,049 8,954 7,188 -1,672 -7,042 -6,388 -4,995 -
NP 9,152 12,721 16,502 13,231 12,788 11,493 5,827 35.08%
-
NP to SH 18,393 12,916 16,697 13,488 13,045 11,750 6,084 108.93%
-
Tax Rate - -237.70% -77.17% 11.22% 35.51% 35.73% 46.16% -
Total Cost 57,467 149,186 238,519 329,332 409,429 396,860 381,458 -71.65%
-
Net Worth 168,817 0 155,617 148,030 145,484 143,037 137,758 14.50%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 168,817 0 155,617 148,030 145,484 143,037 137,758 14.50%
NOSH 259,719 260,125 259,362 259,702 259,794 260,068 259,921 -0.05%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 13.74% 7.86% 6.47% 3.86% 3.03% 2.81% 1.50% -
ROE 10.90% 0.00% 10.73% 9.11% 8.97% 8.21% 4.42% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 25.65 62.24 98.33 131.91 162.52 157.02 149.00 -69.02%
EPS 7.08 4.97 6.44 5.19 5.02 4.52 2.34 109.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.00 0.60 0.57 0.56 0.55 0.53 14.56%
Adjusted Per Share Value based on latest NOSH - 259,702
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 14.08 34.21 53.88 72.38 89.21 86.28 81.83 -69.03%
EPS 3.89 2.73 3.53 2.85 2.76 2.48 1.29 108.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3567 0.00 0.3288 0.3128 0.3074 0.3022 0.2911 14.49%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 0.90 1.12 0.69 0.54 0.48 0.45 0.28 -
P/RPS 3.51 1.80 0.70 0.41 0.30 0.29 0.19 597.58%
P/EPS 12.71 22.56 10.72 10.40 9.56 9.96 11.96 4.13%
EY 7.87 4.43 9.33 9.62 10.46 10.04 8.36 -3.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.00 1.15 0.95 0.86 0.82 0.53 89.15%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 29/01/08 30/10/07 31/07/07 30/04/07 23/01/07 30/10/06 28/07/06 -
Price 0.82 0.94 1.09 0.67 0.47 0.50 0.35 -
P/RPS 3.20 1.51 1.11 0.51 0.29 0.32 0.23 477.54%
P/EPS 11.58 18.93 16.93 12.90 9.36 11.07 14.95 -15.64%
EY 8.64 5.28 5.91 7.75 10.68 9.04 6.69 18.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.00 1.82 1.18 0.84 0.91 0.66 53.83%

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