[ANNUM] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[ANNUM] ANNUM BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 7.02%
YoY- -36.94%
Quarter Report
Latest QR
Upcoming QR
ANNUM's Result
ANNUM's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 125,884 116,930 112,945 120,335 127,043 124,985 123,844 1.09%
PBT -14,901 -17,819 -18,517 -17,740 -17,495 -15,428 -9,911 31.20%
Tax 82 -468 -1,036 -1,585 -3,288 -4,872 -4,332 -
NP -14,819 -18,287 -19,553 -19,325 -20,783 -20,300 -14,243 2.67%
-
NP to SH -14,819 -18,287 -19,553 -19,325 -20,783 -20,300 -14,243 2.67%
-
Tax Rate - - - - - - - -
Total Cost 140,703 135,217 132,498 139,660 147,826 145,285 138,087 1.25%
-
Net Worth 95,293 97,580 100,612 104,258 110,181 115,515 119,970 -14.21%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 95,293 97,580 100,612 104,258 110,181 115,515 119,970 -14.21%
NOSH 75,034 75,062 75,083 75,005 74,953 75,010 74,981 0.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -11.77% -15.64% -17.31% -16.06% -16.36% -16.24% -11.50% -
ROE -15.55% -18.74% -19.43% -18.54% -18.86% -17.57% -11.87% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 167.77 155.78 150.43 160.43 169.50 166.62 165.17 1.04%
EPS -19.75 -24.36 -26.04 -25.76 -27.73 -27.06 -19.00 2.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.30 1.34 1.39 1.47 1.54 1.60 -14.25%
Adjusted Per Share Value based on latest NOSH - 75,005
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 55.37 51.43 49.67 52.93 55.88 54.97 54.47 1.09%
EPS -6.52 -8.04 -8.60 -8.50 -9.14 -8.93 -6.26 2.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4191 0.4292 0.4425 0.4585 0.4846 0.5081 0.5276 -14.21%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.33 0.325 0.315 0.32 0.33 0.40 0.45 -
P/RPS 0.20 0.21 0.21 0.20 0.19 0.24 0.27 -18.11%
P/EPS -1.67 -1.33 -1.21 -1.24 -1.19 -1.48 -2.37 -20.79%
EY -59.85 -74.96 -82.67 -80.51 -84.02 -67.66 -42.21 26.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.24 0.23 0.22 0.26 0.28 -4.81%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 27/08/13 20/05/13 28/02/13 27/11/12 27/08/12 28/05/12 -
Price 0.385 0.325 0.31 0.315 0.32 0.33 0.37 -
P/RPS 0.23 0.21 0.21 0.20 0.19 0.20 0.22 3.00%
P/EPS -1.95 -1.33 -1.19 -1.22 -1.15 -1.22 -1.95 0.00%
EY -51.30 -74.96 -84.01 -81.79 -86.65 -82.01 -51.34 -0.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.25 0.23 0.23 0.22 0.21 0.23 19.35%

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