[ANCOMNY] QoQ TTM Result on 28-Feb-2014 [#3]

Stock
[ANCOMNY] ANCOM NYLEX BERHAD
Announcement Date
30-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
28-Feb-2014 [#3]
Profit Trend
QoQ- 623.45%
YoY- 126.32%
Quarter Report
Latest QR
Upcoming QR
ANCOMNY's Result
ANCOMNY's Financial Summary
View:
Show?
TTM Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 1,650,036 1,788,166 1,864,145 1,941,274 2,020,346 2,007,079 2,032,564 -12.96%
PBT 35,261 41,277 43,777 43,108 26,790 11,265 4,248 309.43%
Tax -16,818 -17,709 -19,142 -19,488 -19,845 -18,772 -16,781 0.14%
NP 18,443 23,568 24,635 23,620 6,945 -7,507 -12,533 -
-
NP to SH 3,416 8,377 9,566 5,491 -1,049 -14,243 -19,906 -
-
Tax Rate 47.70% 42.90% 43.73% 45.21% 74.08% 166.64% 395.03% -
Total Cost 1,631,593 1,764,598 1,839,510 1,917,654 2,013,401 2,014,586 2,045,097 -13.96%
-
Net Worth 282,904 277,069 278,639 278,906 279,334 274,026 277,395 1.31%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div 2,159 2,159 2,159 - - - - -
Div Payout % 63.23% 25.78% 22.58% - - - - -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 282,904 277,069 278,639 278,906 279,334 274,026 277,395 1.31%
NOSH 217,619 214,782 215,999 216,206 216,538 215,769 216,714 0.27%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 1.12% 1.32% 1.32% 1.22% 0.34% -0.37% -0.62% -
ROE 1.21% 3.02% 3.43% 1.97% -0.38% -5.20% -7.18% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 758.22 832.55 863.03 897.88 933.02 930.20 937.90 -13.20%
EPS 1.57 3.90 4.43 2.54 -0.48 -6.60 -9.19 -
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.29 1.29 1.29 1.29 1.27 1.28 1.03%
Adjusted Per Share Value based on latest NOSH - 216,206
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 141.57 153.42 159.94 166.56 173.35 172.21 174.39 -12.96%
EPS 0.29 0.72 0.82 0.47 -0.09 -1.22 -1.71 -
DPS 0.19 0.19 0.19 0.00 0.00 0.00 0.00 -
NAPS 0.2427 0.2377 0.2391 0.2393 0.2397 0.2351 0.238 1.31%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.465 0.585 0.545 0.425 0.38 0.31 0.39 -
P/RPS 0.06 0.07 0.06 0.05 0.04 0.03 0.04 31.00%
P/EPS 29.62 15.00 12.31 16.73 -78.44 -4.70 -4.25 -
EY 3.38 6.67 8.13 5.98 -1.27 -21.29 -23.55 -
DY 2.15 1.71 1.83 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.45 0.42 0.33 0.29 0.24 0.30 12.91%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 30/01/15 23/10/14 25/07/14 30/04/14 27/01/14 29/10/13 31/07/13 -
Price 0.46 0.465 0.685 0.54 0.35 0.355 0.335 -
P/RPS 0.06 0.06 0.08 0.06 0.04 0.04 0.04 31.00%
P/EPS 29.30 11.92 15.47 21.26 -72.25 -5.38 -3.65 -
EY 3.41 8.39 6.47 4.70 -1.38 -18.59 -27.42 -
DY 2.17 2.15 1.46 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.53 0.42 0.27 0.28 0.26 21.89%

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