[ANNUM] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[ANNUM] ANNUM BERHAD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -4.68%
YoY- 32.88%
Quarter Report
Latest QR
Upcoming QR
ANNUM's Result
ANNUM's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 200,063 241,709 265,594 265,992 286,060 263,558 247,001 -13.09%
PBT -5,056 8,158 21,081 23,730 23,202 14,898 11,785 -
Tax 448 -1,479 -2,505 -2,135 -546 933 1,086 -44.55%
NP -4,608 6,679 18,576 21,595 22,656 15,831 12,871 -
-
NP to SH -4,559 6,718 18,576 21,595 22,656 15,831 12,871 -
-
Tax Rate - 18.13% 11.88% 9.00% 2.35% -6.26% -9.22% -
Total Cost 204,671 235,030 247,018 244,397 263,404 247,727 234,130 -8.56%
-
Net Worth 152,202 153,763 161,865 162,519 164,207 154,499 119,927 17.20%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 3,744 3,744 7,494 7,494 6,750 6,750 4,499 -11.51%
Div Payout % 0.00% 55.74% 40.35% 34.71% 29.80% 42.64% 34.96% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 152,202 153,763 161,865 162,519 164,207 154,499 119,927 17.20%
NOSH 74,976 75,006 74,249 74,893 74,980 75,000 59,963 16.04%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -2.30% 2.76% 6.99% 8.12% 7.92% 6.01% 5.21% -
ROE -3.00% 4.37% 11.48% 13.29% 13.80% 10.25% 10.73% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 266.83 322.25 357.70 355.16 381.51 351.41 411.92 -25.11%
EPS -6.08 8.96 25.02 28.83 30.22 21.11 21.46 -
DPS 5.00 5.00 10.00 10.01 9.00 9.00 7.50 -23.66%
NAPS 2.03 2.05 2.18 2.17 2.19 2.06 2.00 0.99%
Adjusted Per Share Value based on latest NOSH - 74,893
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 87.94 106.25 116.74 116.92 125.74 115.85 108.57 -13.09%
EPS -2.00 2.95 8.17 9.49 9.96 6.96 5.66 -
DPS 1.65 1.65 3.29 3.29 2.97 2.97 1.98 -11.43%
NAPS 0.669 0.6759 0.7115 0.7144 0.7218 0.6791 0.5272 17.19%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.99 1.41 1.59 1.68 1.35 1.05 1.43 -
P/RPS 0.37 0.44 0.44 0.47 0.35 0.30 0.35 3.77%
P/EPS -16.28 15.74 6.36 5.83 4.47 4.97 6.66 -
EY -6.14 6.35 15.73 17.16 22.38 20.10 15.01 -
DY 5.05 3.55 6.29 5.96 6.67 8.57 5.24 -2.42%
P/NAPS 0.49 0.69 0.73 0.77 0.62 0.51 0.72 -22.61%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 28/08/07 28/05/07 14/02/07 17/11/06 07/09/06 30/05/06 -
Price 0.77 0.99 1.55 1.66 1.80 1.28 1.40 -
P/RPS 0.29 0.31 0.43 0.47 0.47 0.36 0.34 -10.05%
P/EPS -12.66 11.05 6.20 5.76 5.96 6.06 6.52 -
EY -7.90 9.05 16.14 17.37 16.79 16.49 15.33 -
DY 6.49 5.05 6.45 6.03 5.00 7.03 5.36 13.58%
P/NAPS 0.38 0.48 0.71 0.76 0.82 0.62 0.70 -33.42%

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