[ANNJOO] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -70.87%
YoY- -85.25%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,080,236 2,184,664 2,340,948 2,292,301 2,237,319 2,165,626 1,874,356 7.16%
PBT -37,131 -49,975 -45,806 6,417 64,763 61,962 108,683 -
Tax 18,264 32,519 26,891 12,272 -2,630 -13,418 -25,955 -
NP -18,867 -17,456 -18,915 18,689 62,133 48,544 82,728 -
-
NP to SH -19,263 -18,346 -19,832 17,812 61,154 47,645 82,560 -
-
Tax Rate - - - -191.24% 4.06% 21.66% 23.88% -
Total Cost 2,099,103 2,202,120 2,359,863 2,273,612 2,175,186 2,117,082 1,791,628 11.08%
-
Net Worth 999,292 1,028,119 1,054,071 1,055,871 1,004,774 1,063,685 1,109,914 -6.73%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 17,583 17,583 37,672 37,672 52,047 52,047 -
Div Payout % - 0.00% 0.00% 211.50% 61.60% 109.24% 63.04% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 999,292 1,028,119 1,054,071 1,055,871 1,004,774 1,063,685 1,109,914 -6.73%
NOSH 499,646 501,521 501,938 495,714 502,387 501,738 502,223 -0.34%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -0.91% -0.80% -0.81% 0.82% 2.78% 2.24% 4.41% -
ROE -1.93% -1.78% -1.88% 1.69% 6.09% 4.48% 7.44% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 416.34 435.61 466.38 462.42 445.34 431.62 373.21 7.52%
EPS -3.86 -3.66 -3.95 3.59 12.17 9.50 16.44 -
DPS 0.00 3.50 3.50 7.50 7.50 10.34 10.34 -
NAPS 2.00 2.05 2.10 2.13 2.00 2.12 2.21 -6.41%
Adjusted Per Share Value based on latest NOSH - 495,714
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 287.63 302.07 323.68 316.95 309.35 299.44 259.16 7.16%
EPS -2.66 -2.54 -2.74 2.46 8.46 6.59 11.42 -
DPS 0.00 2.43 2.43 5.21 5.21 7.20 7.20 -
NAPS 1.3817 1.4216 1.4575 1.4599 1.3893 1.4707 1.5347 -6.73%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.32 1.33 1.67 2.07 1.72 1.98 2.80 -
P/RPS 0.32 0.31 0.36 0.45 0.39 0.46 0.75 -43.17%
P/EPS -34.24 -36.36 -42.27 57.61 14.13 20.85 17.03 -
EY -2.92 -2.75 -2.37 1.74 7.08 4.80 5.87 -
DY 0.00 2.63 2.10 3.62 4.36 5.22 3.69 -
P/NAPS 0.66 0.65 0.80 0.97 0.86 0.93 1.27 -35.23%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 29/08/12 31/05/12 28/02/12 24/11/11 26/08/11 -
Price 1.24 1.33 1.52 1.67 2.06 1.98 2.50 -
P/RPS 0.30 0.31 0.33 0.36 0.46 0.46 0.67 -41.32%
P/EPS -32.16 -36.36 -38.47 46.48 16.92 20.85 15.21 -
EY -3.11 -2.75 -2.60 2.15 5.91 4.80 6.58 -
DY 0.00 2.63 2.30 4.49 3.64 5.22 4.14 -
P/NAPS 0.62 0.65 0.72 0.78 1.03 0.93 1.13 -32.85%

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