[ANNJOO] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -4038.26%
YoY- -144.74%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,556,825 1,303,005 1,252,000 1,488,666 1,770,871 2,222,053 2,653,599 -29.94%
PBT 123,853 36,344 -319,915 -286,876 -61,899 105,086 498,866 -60.53%
Tax -11,305 -5,532 126,239 98,996 53,419 29,265 -93,783 -75.62%
NP 112,548 30,812 -193,676 -187,880 -8,480 134,351 405,083 -57.45%
-
NP to SH 111,964 31,615 -186,750 -182,704 -4,415 139,399 407,761 -57.78%
-
Tax Rate 9.13% 15.22% - - - -27.85% 18.80% -
Total Cost 1,444,277 1,272,193 1,445,676 1,676,546 1,779,351 2,087,702 2,248,516 -25.57%
-
Net Worth 949,187 903,964 895,158 852,297 844,694 884,849 1,067,026 -7.51%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 30,153 30,153 15,086 - 61,589 61,589 103,323 -56.03%
Div Payout % 26.93% 95.38% 0.00% - 0.00% 44.18% 25.34% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 949,187 903,964 895,158 852,297 844,694 884,849 1,067,026 -7.51%
NOSH 502,215 502,202 502,898 504,318 502,794 502,755 505,699 -0.46%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.23% 2.36% -15.47% -12.62% -0.48% 6.05% 15.27% -
ROE 11.80% 3.50% -20.86% -21.44% -0.52% 15.75% 38.21% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 309.99 259.46 248.96 295.18 352.21 441.97 524.74 -29.61%
EPS 22.29 6.30 -37.13 -36.23 -0.88 27.73 80.63 -57.59%
DPS 6.00 6.00 3.00 0.00 12.25 12.25 20.43 -55.84%
NAPS 1.89 1.80 1.78 1.69 1.68 1.76 2.11 -7.08%
Adjusted Per Share Value based on latest NOSH - 504,318
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 269.08 225.21 216.39 257.29 306.07 384.05 458.64 -29.94%
EPS 19.35 5.46 -32.28 -31.58 -0.76 24.09 70.48 -57.79%
DPS 5.21 5.21 2.61 0.00 10.64 10.64 17.86 -56.04%
NAPS 1.6405 1.5624 1.5472 1.4731 1.4599 1.5293 1.8442 -7.51%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.74 2.80 2.44 1.91 1.02 1.18 2.50 -
P/RPS 0.88 1.08 0.98 0.65 0.29 0.27 0.48 49.84%
P/EPS 12.29 44.48 -6.57 -5.27 -116.16 4.26 3.10 150.70%
EY 8.14 2.25 -15.22 -18.97 -0.86 23.50 32.25 -60.09%
DY 2.19 2.14 1.23 0.00 12.01 10.38 8.17 -58.46%
P/NAPS 1.45 1.56 1.37 1.13 0.61 0.67 1.18 14.73%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 28/04/10 25/02/10 16/11/09 25/08/09 26/05/09 23/02/09 27/11/08 -
Price 2.85 2.80 2.75 2.30 1.97 1.18 1.27 -
P/RPS 0.92 1.08 1.10 0.78 0.56 0.27 0.24 145.13%
P/EPS 12.78 44.48 -7.41 -6.35 -224.35 4.26 1.58 303.46%
EY 7.82 2.25 -13.50 -15.75 -0.45 23.50 63.49 -75.27%
DY 2.11 2.14 1.09 0.00 6.22 10.38 16.09 -74.22%
P/NAPS 1.51 1.56 1.54 1.36 1.17 0.67 0.60 85.12%

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