[ANZO] QoQ TTM Result on 30-Sep-2003 [#3]

Announcement Date
24-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -96.31%
YoY- -92.75%
Quarter Report
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 35,607 26,118 26,298 20,935 26,591 26,567 28,067 17.20%
PBT -1,517 -529 -395 -87 900 -211 191 -
Tax -146 -146 -146 124 104 104 104 -
NP -1,663 -675 -541 37 1,004 -107 295 -
-
NP to SH -1,663 -675 -541 37 1,004 -107 295 -
-
Tax Rate - - - - -11.56% - -54.45% -
Total Cost 37,270 26,793 26,839 20,898 25,587 26,674 27,772 21.68%
-
Net Worth 10,775 11,856 10,623 10,093 9,841 9,912 10,248 3.40%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 10,775 11,856 10,623 10,093 9,841 9,912 10,248 3.40%
NOSH 21,550 21,556 20,829 19,791 19,682 19,824 19,708 6.14%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -4.67% -2.58% -2.06% 0.18% 3.78% -0.40% 1.05% -
ROE -15.43% -5.69% -5.09% 0.37% 10.20% -1.08% 2.88% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 165.23 121.16 126.25 105.78 135.10 134.01 142.41 10.42%
EPS -7.72 -3.13 -2.60 0.19 5.10 -0.54 1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.55 0.51 0.51 0.50 0.50 0.52 -2.58%
Adjusted Per Share Value based on latest NOSH - 19,791
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 3.19 2.34 2.36 1.88 2.38 2.38 2.51 17.34%
EPS -0.15 -0.06 -0.05 0.00 0.09 -0.01 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0097 0.0106 0.0095 0.009 0.0088 0.0089 0.0092 3.59%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.62 0.86 0.99 0.83 0.75 0.42 0.55 -
P/RPS 0.38 0.71 0.78 0.78 0.56 0.31 0.39 -1.71%
P/EPS -8.03 -27.47 -38.12 443.98 14.70 -77.82 36.75 -
EY -12.45 -3.64 -2.62 0.23 6.80 -1.29 2.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.56 1.94 1.63 1.50 0.84 1.06 11.03%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 31/05/04 27/02/04 21/11/03 22/08/03 29/05/03 28/02/03 -
Price 0.65 0.80 0.99 0.91 0.95 0.45 0.49 -
P/RPS 0.39 0.66 0.78 0.86 0.70 0.34 0.34 9.58%
P/EPS -8.42 -25.55 -38.12 486.77 18.62 -83.37 32.74 -
EY -11.87 -3.91 -2.62 0.21 5.37 -1.20 3.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.45 1.94 1.78 1.90 0.90 0.94 24.15%

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