[ANNJOO] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -103.17%
YoY- -101.65%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,303,005 1,252,000 1,488,666 1,770,871 2,222,053 2,653,599 2,512,067 -35.36%
PBT 36,344 -319,915 -286,876 -61,899 105,086 498,866 470,869 -81.78%
Tax -5,532 126,239 98,996 53,419 29,265 -93,783 -70,517 -81.58%
NP 30,812 -193,676 -187,880 -8,480 134,351 405,083 400,352 -81.82%
-
NP to SH 31,615 -186,750 -182,704 -4,415 139,399 407,761 408,404 -81.75%
-
Tax Rate 15.22% - - - -27.85% 18.80% 14.98% -
Total Cost 1,272,193 1,445,676 1,676,546 1,779,351 2,087,702 2,248,516 2,111,715 -28.60%
-
Net Worth 903,964 895,158 852,297 844,694 884,849 1,067,026 1,093,210 -11.87%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 30,153 15,086 - 61,589 61,589 103,323 103,323 -55.90%
Div Payout % 95.38% 0.00% - 0.00% 44.18% 25.34% 25.30% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 903,964 895,158 852,297 844,694 884,849 1,067,026 1,093,210 -11.87%
NOSH 502,202 502,898 504,318 502,794 502,755 505,699 513,244 -1.43%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.36% -15.47% -12.62% -0.48% 6.05% 15.27% 15.94% -
ROE 3.50% -20.86% -21.44% -0.52% 15.75% 38.21% 37.36% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 259.46 248.96 295.18 352.21 441.97 524.74 489.45 -34.42%
EPS 6.30 -37.13 -36.23 -0.88 27.73 80.63 79.57 -81.47%
DPS 6.00 3.00 0.00 12.25 12.25 20.43 20.13 -55.28%
NAPS 1.80 1.78 1.69 1.68 1.76 2.11 2.13 -10.58%
Adjusted Per Share Value based on latest NOSH - 502,794
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 180.16 173.11 205.84 244.86 307.24 366.91 347.34 -35.36%
EPS 4.37 -25.82 -25.26 -0.61 19.27 56.38 56.47 -81.75%
DPS 4.17 2.09 0.00 8.52 8.52 14.29 14.29 -55.90%
NAPS 1.2499 1.2377 1.1785 1.1679 1.2235 1.4754 1.5116 -11.87%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.80 2.44 1.91 1.02 1.18 2.50 3.82 -
P/RPS 1.08 0.98 0.65 0.29 0.27 0.48 0.78 24.15%
P/EPS 44.48 -6.57 -5.27 -116.16 4.26 3.10 4.80 339.39%
EY 2.25 -15.22 -18.97 -0.86 23.50 32.25 20.83 -77.22%
DY 2.14 1.23 0.00 12.01 10.38 8.17 5.27 -45.07%
P/NAPS 1.56 1.37 1.13 0.61 0.67 1.18 1.79 -8.73%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 16/11/09 25/08/09 26/05/09 23/02/09 27/11/08 07/08/08 -
Price 2.80 2.75 2.30 1.97 1.18 1.27 3.68 -
P/RPS 1.08 1.10 0.78 0.56 0.27 0.24 0.75 27.43%
P/EPS 44.48 -7.41 -6.35 -224.35 4.26 1.58 4.62 350.70%
EY 2.25 -13.50 -15.75 -0.45 23.50 63.49 21.62 -77.78%
DY 2.14 1.09 0.00 6.22 10.38 16.09 5.47 -46.41%
P/NAPS 1.56 1.54 1.36 1.17 0.67 0.60 1.73 -6.64%

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