[ANZO] QoQ TTM Result on 31-Dec-2010 [#4]

Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -120.31%
YoY- -122.24%
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 10,476 9,442 7,498 6,428 6,238 7,167 9,367 7.73%
PBT -1,840 -2,171 -3,274 -2,820 13,250 12,899 12,905 -
Tax 133 132 136 115 66 68 137 -1.95%
NP -1,707 -2,039 -3,138 -2,705 13,316 12,967 13,042 -
-
NP to SH -1,712 -2,047 -3,142 -2,705 13,316 12,967 13,042 -
-
Tax Rate - - - - -0.50% -0.53% -1.06% -
Total Cost 12,183 11,481 10,636 9,133 -7,078 -5,800 -3,675 -
-
Net Worth 30,567 0 23,112 23,800 24,921 24,041 23,960 17.61%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 30,567 0 23,112 23,800 24,921 24,041 23,960 17.61%
NOSH 174,375 167,999 171,836 171,600 173,428 166,034 163,333 4.45%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -16.29% -21.60% -41.85% -42.08% 213.47% 180.93% 139.23% -
ROE -5.60% 0.00% -13.59% -11.37% 53.43% 53.94% 54.43% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.01 5.62 4.36 3.75 3.60 4.32 5.73 3.22%
EPS -0.98 -1.22 -1.83 -1.58 7.68 7.81 7.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1753 0.00 0.1345 0.1387 0.1437 0.1448 0.1467 12.59%
Adjusted Per Share Value based on latest NOSH - 171,600
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 0.94 0.85 0.67 0.58 0.56 0.64 0.84 7.77%
EPS -0.15 -0.18 -0.28 -0.24 1.19 1.16 1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0274 0.00 0.0207 0.0213 0.0223 0.0215 0.0215 17.52%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.08 0.09 0.13 0.13 0.14 0.13 0.16 -
P/RPS 1.33 1.60 2.98 3.47 3.89 3.01 2.79 -38.94%
P/EPS -8.15 -7.39 -7.11 -8.25 1.82 1.66 2.00 -
EY -12.27 -13.54 -14.07 -12.13 54.84 60.08 49.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.00 0.97 0.94 0.97 0.90 1.09 -43.70%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 17/08/11 30/05/11 25/02/11 26/11/10 01/09/10 26/05/10 -
Price 0.80 0.09 0.11 0.12 0.14 0.14 0.12 -
P/RPS 13.32 1.60 2.52 3.20 3.89 3.24 2.09 243.35%
P/EPS -81.48 -7.39 -6.02 -7.61 1.82 1.79 1.50 -
EY -1.23 -13.54 -16.62 -13.14 54.84 55.78 66.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.56 0.00 0.82 0.87 0.97 0.97 0.82 213.55%

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