[ANCOMNY] QoQ TTM Result on 31-Aug-2014 [#1]

Announcement Date
23-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-Aug-2014 [#1]
Profit Trend
QoQ- -12.43%
YoY- 158.81%
View:
Show?
TTM Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 1,552,476 1,592,139 1,650,036 1,788,166 1,864,145 1,941,274 2,020,346 -16.11%
PBT 29,727 20,049 35,261 41,277 43,777 43,108 26,790 7.18%
Tax -24,466 -18,844 -16,818 -17,709 -19,142 -19,488 -19,845 14.99%
NP 5,261 1,205 18,443 23,568 24,635 23,620 6,945 -16.91%
-
NP to SH 2,166 -2,618 3,416 8,377 9,566 5,491 -1,049 -
-
Tax Rate 82.30% 93.99% 47.70% 42.90% 43.73% 45.21% 74.08% -
Total Cost 1,547,215 1,590,934 1,631,593 1,764,598 1,839,510 1,917,654 2,013,401 -16.11%
-
Net Worth 284,680 279,131 282,904 277,069 278,639 278,906 279,334 1.27%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div - 2,159 2,159 2,159 2,159 - - -
Div Payout % - 0.00% 63.23% 25.78% 22.58% - - -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 284,680 279,131 282,904 277,069 278,639 278,906 279,334 1.27%
NOSH 217,313 216,380 217,619 214,782 215,999 216,206 216,538 0.23%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 0.34% 0.08% 1.12% 1.32% 1.32% 1.22% 0.34% -
ROE 0.76% -0.94% 1.21% 3.02% 3.43% 1.97% -0.38% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 714.39 735.80 758.22 832.55 863.03 897.88 933.02 -16.31%
EPS 1.00 -1.21 1.57 3.90 4.43 2.54 -0.48 -
DPS 0.00 1.00 1.00 1.00 1.00 0.00 0.00 -
NAPS 1.31 1.29 1.30 1.29 1.29 1.29 1.29 1.03%
Adjusted Per Share Value based on latest NOSH - 214,782
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 153.41 157.33 163.05 176.70 184.20 191.82 199.64 -16.11%
EPS 0.21 -0.26 0.34 0.83 0.95 0.54 -0.10 -
DPS 0.00 0.21 0.21 0.21 0.21 0.00 0.00 -
NAPS 0.2813 0.2758 0.2795 0.2738 0.2753 0.2756 0.276 1.27%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 0.43 0.49 0.465 0.585 0.545 0.425 0.38 -
P/RPS 0.06 0.07 0.06 0.07 0.06 0.05 0.04 31.06%
P/EPS 43.14 -40.50 29.62 15.00 12.31 16.73 -78.44 -
EY 2.32 -2.47 3.38 6.67 8.13 5.98 -1.27 -
DY 0.00 2.04 2.15 1.71 1.83 0.00 0.00 -
P/NAPS 0.33 0.38 0.36 0.45 0.42 0.33 0.29 9.00%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 30/07/15 30/04/15 30/01/15 23/10/14 25/07/14 30/04/14 27/01/14 -
Price 0.395 0.455 0.46 0.465 0.685 0.54 0.35 -
P/RPS 0.06 0.06 0.06 0.06 0.08 0.06 0.04 31.06%
P/EPS 39.63 -37.61 29.30 11.92 15.47 21.26 -72.25 -
EY 2.52 -2.66 3.41 8.39 6.47 4.70 -1.38 -
DY 0.00 2.20 2.17 2.15 1.46 0.00 0.00 -
P/NAPS 0.30 0.35 0.35 0.36 0.53 0.42 0.27 7.28%

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