[ANZO] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[ANZO] ANZO HOLDINGS BERHAD
Announcement Date
06-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 107.03%
YoY- 110.37%
Quarter Report
Latest QR
Upcoming QR
ANZO's Result
ANZO's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 24,242 24,620 24,331 24,341 17,980 16,841 12,850 52.61%
PBT -324 -437 -701 60 -2,685 -2,111 -909 -49.69%
Tax -134 -134 -83 81 273 252 227 -
NP -458 -571 -784 141 -2,412 -1,859 -682 -23.29%
-
NP to SH -955 -1,050 -1,257 167 -2,376 -1,838 -671 26.50%
-
Tax Rate - - - -135.00% - - - -
Total Cost 24,700 25,191 25,115 24,200 20,392 18,700 13,532 49.30%
-
Net Worth 44,642 36,806 37,993 39,020 36,627 30,795 32,560 23.39%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 44,642 36,806 37,993 39,020 36,627 30,795 32,560 23.39%
NOSH 223,437 197,142 199,024 200,105 197,560 181,578 185,000 13.39%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -1.89% -2.32% -3.22% 0.58% -13.41% -11.04% -5.31% -
ROE -2.14% -2.85% -3.31% 0.43% -6.49% -5.97% -2.06% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.85 12.49 12.23 12.16 9.10 9.27 6.95 34.53%
EPS -0.43 -0.53 -0.63 0.08 -1.20 -1.01 -0.36 12.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1998 0.1867 0.1909 0.195 0.1854 0.1696 0.176 8.81%
Adjusted Per Share Value based on latest NOSH - 200,105
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.17 2.21 2.18 2.18 1.61 1.51 1.15 52.64%
EPS -0.09 -0.09 -0.11 0.01 -0.21 -0.16 -0.06 31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.033 0.034 0.035 0.0328 0.0276 0.0292 23.32%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.255 0.33 0.255 0.29 0.37 0.42 0.70 -
P/RPS 2.35 2.64 2.09 2.38 4.07 4.53 10.08 -62.08%
P/EPS -59.66 -61.96 -40.37 347.49 -30.76 -41.49 -193.00 -54.24%
EY -1.68 -1.61 -2.48 0.29 -3.25 -2.41 -0.52 118.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.77 1.34 1.49 2.00 2.48 3.98 -53.02%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 30/08/13 31/05/13 06/03/13 30/11/12 30/08/12 30/05/12 -
Price 0.225 0.255 0.375 0.255 0.31 0.44 0.46 -
P/RPS 2.07 2.04 3.07 2.10 3.41 4.74 6.62 -53.89%
P/EPS -52.64 -47.88 -59.37 305.55 -25.78 -43.47 -126.83 -44.32%
EY -1.90 -2.09 -1.68 0.33 -3.88 -2.30 -0.79 79.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.37 1.96 1.31 1.67 2.59 2.61 -42.74%

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