[ANCOMLB] QoQ TTM Result on 30-Nov-2004 [#2]

Announcement Date
02-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
30-Nov-2004 [#2]
Profit Trend
QoQ- -52.61%
YoY--%
View:
Show?
TTM Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 315,129 305,638 333,671 313,519 284,847 261,755 232,730 22.32%
PBT -15,973 -11,096 7,919 12,818 21,007 19,306 13,563 -
Tax -5,387 -6,183 -5,383 -6,163 -6,963 -6,442 -4,782 8.24%
NP -21,360 -17,279 2,536 6,655 14,044 12,864 8,781 -
-
NP to SH -21,360 -17,279 2,536 6,655 14,044 12,864 8,781 -
-
Tax Rate - - 67.98% 48.08% 33.15% 33.37% 35.26% -
Total Cost 336,489 322,917 331,135 306,864 270,803 248,891 223,949 31.08%
-
Net Worth 101,239 101,688 108,716 116,684 119,236 103,450 0 -
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 101,239 101,688 108,716 116,684 119,236 103,450 0 -
NOSH 259,589 260,740 258,849 259,299 248,409 224,891 149,249 44.48%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin -6.78% -5.65% 0.76% 2.12% 4.93% 4.91% 3.77% -
ROE -21.10% -16.99% 2.33% 5.70% 11.78% 12.43% 0.00% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 121.40 117.22 128.91 120.91 114.67 116.39 155.93 -15.33%
EPS -8.23 -6.63 0.98 2.57 5.65 5.72 5.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.42 0.45 0.48 0.46 0.00 -
Adjusted Per Share Value based on latest NOSH - 259,299
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 66.58 64.58 70.50 66.24 60.18 55.31 49.17 22.32%
EPS -4.51 -3.65 0.54 1.41 2.97 2.72 1.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2139 0.2149 0.2297 0.2465 0.2519 0.2186 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 -
Price 0.32 0.26 0.32 0.37 0.44 1.04 1.30 -
P/RPS 0.26 0.22 0.25 0.31 0.38 0.89 0.83 -53.77%
P/EPS -3.89 -3.92 32.66 14.42 7.78 18.18 22.10 -
EY -25.71 -25.49 3.06 6.94 12.85 5.50 4.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.67 0.76 0.82 0.92 2.26 0.00 -
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 28/10/05 28/07/05 29/04/05 - - - - -
Price 0.24 0.32 0.33 0.00 0.00 0.00 0.00 -
P/RPS 0.20 0.27 0.26 0.00 0.00 0.00 0.00 -
P/EPS -2.92 -4.83 33.68 0.00 0.00 0.00 0.00 -
EY -34.28 -20.71 2.97 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.82 0.79 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