[ANNUM] QoQ TTM Result on 31-Mar-2007 [#1]

Stock

[ANNUM] ANNUM BERHAD

Announcement Date

28-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- -13.98%

YoY- 44.32%

Quarter Report

Cymao-1Q 31-03-2007.pdf

Latest QR

Upcoming QR

ANNUM's Result

ANNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	179,033	200,063	241,709	265,594	265,992	286,060	263,558	-22.67%
YoY %	-10.51%	-17.23%	-8.99%	-0.15%	-7.02%	8.54%	-	-
Horiz. %	67.93%	75.91%	91.71%	100.77%	100.92%	108.54%	100.00%	-
PBT	-8,124	-5,056	8,158	21,081	23,730	23,202	14,898	-
YoY %	-60.68%	-161.98%	-61.30%	-11.16%	2.28%	55.74%	-	-
Horiz. %	-54.53%	-33.94%	54.76%	141.50%	159.28%	155.74%	100.00%	-
Tax	3,024	448	-1,479	-2,505	-2,135	-546	933	118.54%
YoY %	575.00%	130.29%	40.96%	-17.33%	-291.03%	-158.52%	-	-
Horiz. %	324.12%	48.02%	-158.52%	-268.49%	-228.83%	-58.52%	100.00%	-
NP	-5,100	-4,608	6,679	18,576	21,595	22,656	15,831	-
YoY %	-10.68%	-168.99%	-64.05%	-13.98%	-4.68%	43.11%	-	-
Horiz. %	-32.22%	-29.11%	42.19%	117.34%	136.41%	143.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-5,002	-4,559	6,718	18,576	21,595	22,656	15,831	-
YoY %	-9.72%	-167.86%	-63.84%	-13.98%	-4.68%	43.11%	-	-
Horiz. %	-31.60%	-28.80%	42.44%	117.34%	136.41%	143.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	18.13%	11.88%	9.00%	2.35%	-6.26%	-
YoY %	-	-	52.61%	32.00%	282.98%	137.54%	-	-
Horiz. %	-	-	-289.62%	-189.78%	-143.77%	-37.54%	100.00%	-
Total Cost	184,133	204,671	235,030	247,018	244,397	263,404	247,727	-17.90%
YoY %	-10.03%	-12.92%	-4.85%	1.07%	-7.22%	6.33%	-	-
Horiz. %	74.33%	82.62%	94.87%	99.71%	98.66%	106.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	150,256	152,202	153,763	161,865	162,519	164,207	154,499	-1.83%
YoY %	-1.28%	-1.02%	-5.01%	-0.40%	-1.03%	6.28%	-	-
Horiz. %	97.25%	98.51%	99.52%	104.77%	105.19%	106.28%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	-	3,744	3,744	7,494	7,494	6,750	6,750	-
YoY %	-	0.00%	-50.04%	0.00%	11.02%	0.00%	-	-
Horiz. %	-	55.47%	55.47%	111.02%	111.02%	100.00%	100.00%	-
Div Payout %	-	0.00%	55.74%	40.35%	34.71%	29.80%	42.64%	-
YoY %	-	0.00%	38.14%	16.25%	16.48%	-30.11%	-	-
Horiz. %	-	0.00%	130.72%	94.63%	81.40%	69.89%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	150,256	152,202	153,763	161,865	162,519	164,207	154,499	-1.83%
YoY %	-1.28%	-1.02%	-5.01%	-0.40%	-1.03%	6.28%	-	-
Horiz. %	97.25%	98.51%	99.52%	104.77%	105.19%	106.28%	100.00%	-
NOSH	75,128	74,976	75,006	74,249	74,893	74,980	75,000	0.11%
YoY %	0.20%	-0.04%	1.02%	-0.86%	-0.12%	-0.03%	-	-
Horiz. %	100.17%	99.97%	100.01%	99.00%	99.86%	99.97%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	-2.85%	-2.30%	2.76%	6.99%	8.12%	7.92%	6.01%	-
YoY %	-23.91%	-183.33%	-60.52%	-13.92%	2.53%	31.78%	-	-
Horiz. %	-47.42%	-38.27%	45.92%	116.31%	135.11%	131.78%	100.00%	-
ROE	-3.33%	-3.00%	4.37%	11.48%	13.29%	13.80%	10.25%	-
YoY %	-11.00%	-168.65%	-61.93%	-13.62%	-3.70%	34.63%	-	-
Horiz. %	-32.49%	-29.27%	42.63%	112.00%	129.66%	134.63%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	238.30	266.83	322.25	357.70	355.16	381.51	351.41	-22.75%
YoY %	-10.69%	-17.20%	-9.91%	0.72%	-6.91%	8.57%	-	-
Horiz. %	67.81%	75.93%	91.70%	101.79%	101.07%	108.57%	100.00%	-
EPS	-6.66	-6.08	8.96	25.02	28.83	30.22	21.11	-
YoY %	-9.54%	-167.86%	-64.19%	-13.22%	-4.60%	43.15%	-	-
Horiz. %	-31.55%	-28.80%	42.44%	118.52%	136.57%	143.15%	100.00%	-
DPS	0.00	5.00	5.00	10.00	10.01	9.00	9.00	-
YoY %	0.00%	0.00%	-50.00%	-0.10%	11.22%	0.00%	-	-
Horiz. %	0.00%	55.56%	55.56%	111.11%	111.22%	100.00%	100.00%	-
NAPS	2.00	2.03	2.05	2.18	2.17	2.19	2.06	-1.94%
YoY %	-1.48%	-0.98%	-5.96%	0.46%	-0.91%	6.31%	-	-
Horiz. %	97.09%	98.54%	99.51%	105.83%	105.34%	106.31%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 74,249
RPS	78.70	87.94	106.25	116.74	116.92	125.74	115.85	-22.66%
YoY %	-10.51%	-17.23%	-8.99%	-0.15%	-7.01%	8.54%	-	-
Horiz. %	67.93%	75.91%	91.71%	100.77%	100.92%	108.54%	100.00%	-
EPS	-2.20	-2.00	2.95	8.17	9.49	9.96	6.96	-
YoY %	-10.00%	-167.80%	-63.89%	-13.91%	-4.72%	43.10%	-	-
Horiz. %	-31.61%	-28.74%	42.39%	117.39%	136.35%	143.10%	100.00%	-
DPS	0.00	1.65	1.65	3.29	3.29	2.97	2.97	-
YoY %	0.00%	0.00%	-49.85%	0.00%	10.77%	0.00%	-	-
Horiz. %	0.00%	55.56%	55.56%	110.77%	110.77%	100.00%	100.00%	-
NAPS	0.6605	0.669	0.6759	0.7115	0.7144	0.7218	0.6791	-1.82%
YoY %	-1.27%	-1.02%	-5.00%	-0.41%	-1.03%	6.29%	-	-
Horiz. %	97.26%	98.51%	99.53%	104.77%	105.20%	106.29%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	0.71	0.99	1.41	1.59	1.68	1.35	1.05	-
P/RPS	0.30	0.37	0.44	0.44	0.47	0.35	0.30	0.00%
YoY %	-18.92%	-15.91%	0.00%	-6.38%	34.29%	16.67%	-	-
Horiz. %	100.00%	123.33%	146.67%	146.67%	156.67%	116.67%	100.00%	-
P/EPS	-10.66	-16.28	15.74	6.36	5.83	4.47	4.97	-
YoY %	34.52%	-203.43%	147.48%	9.09%	30.43%	-10.06%	-	-
Horiz. %	-214.49%	-327.57%	316.70%	127.97%	117.30%	89.94%	100.00%	-
EY	-9.38	-6.14	6.35	15.73	17.16	22.38	20.10	-
YoY %	-52.77%	-196.69%	-59.63%	-8.33%	-23.32%	11.34%	-	-
Horiz. %	-46.67%	-30.55%	31.59%	78.26%	85.37%	111.34%	100.00%	-
DY	0.00	5.05	3.55	6.29	5.96	6.67	8.57	-
YoY %	0.00%	42.25%	-43.56%	5.54%	-10.64%	-22.17%	-	-
Horiz. %	0.00%	58.93%	41.42%	73.40%	69.54%	77.83%	100.00%	-
P/NAPS	0.36	0.49	0.69	0.73	0.77	0.62	0.51	-20.67%
YoY %	-26.53%	-28.99%	-5.48%	-5.19%	24.19%	21.57%	-	-
Horiz. %	70.59%	96.08%	135.29%	143.14%	150.98%	121.57%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/02/08	26/11/07	28/08/07	28/05/07	14/02/07	17/11/06	07/09/06	-
Price	0.63	0.77	0.99	1.55	1.66	1.80	1.28	-
P/RPS	0.26	0.29	0.31	0.43	0.47	0.47	0.36	-19.45%
YoY %	-10.34%	-6.45%	-27.91%	-8.51%	0.00%	30.56%	-	-
Horiz. %	72.22%	80.56%	86.11%	119.44%	130.56%	130.56%	100.00%	-
P/EPS	-9.46	-12.66	11.05	6.20	5.76	5.96	6.06	-
YoY %	25.28%	-214.57%	78.23%	7.64%	-3.36%	-1.65%	-	-
Horiz. %	-156.11%	-208.91%	182.34%	102.31%	95.05%	98.35%	100.00%	-
EY	-10.57	-7.90	9.05	16.14	17.37	16.79	16.49	-
YoY %	-33.80%	-187.29%	-43.93%	-7.08%	3.45%	1.82%	-	-
Horiz. %	-64.10%	-47.91%	54.88%	97.88%	105.34%	101.82%	100.00%	-
DY	0.00	6.49	5.05	6.45	6.03	5.00	7.03	-
YoY %	0.00%	28.51%	-21.71%	6.97%	20.60%	-28.88%	-	-
Horiz. %	0.00%	92.32%	71.83%	91.75%	85.78%	71.12%	100.00%	-
P/NAPS	0.32	0.38	0.48	0.71	0.76	0.82	0.62	-35.57%
YoY %	-15.79%	-20.83%	-32.39%	-6.58%	-7.32%	32.26%	-	-
Horiz. %	51.61%	61.29%	77.42%	114.52%	122.58%	132.26%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

988

HLIND

HONG LEONG INDUSTRIES BHD

908

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

440

JCY

JCY INTERNATIONAL BERHAD

419

YTLPOWR

YTL POWER INTERNATIONAL BHD

408

GENTING

GENTING BHD

378

UCHITEC

UCHI TECHNOLOGIES BHD

355

GENM

GENTING MALAYSIA BERHAD

295

MAYBANK

MALAYAN BANKING BHD

293

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More