[ANZO] QoQ TTM Result on 31-Dec-2013

Stock
[ANZO] ANZO HOLDINGS BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013
Profit Trend
QoQ- -341.47%
YoY- -2624.55%
Quarter Report
Latest QR
Upcoming QR
ANZO's Result
ANZO's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 5,822 8,264 14,647 16,962 24,242 24,620 24,331 -61.42%
PBT -6,405 -5,845 -4,163 -3,666 -324 -437 -701 336.46%
Tax -215 -22 -53 -53 -134 -134 -83 88.50%
NP -6,620 -5,867 -4,216 -3,719 -458 -571 -784 314.12%
-
NP to SH -6,600 -5,847 -4,216 -4,216 -955 -1,050 -1,257 201.78%
-
Tax Rate - - - - - - - -
Total Cost 12,442 14,131 18,863 20,681 24,700 25,191 25,115 -37.36%
-
Net Worth 51,295 50,273 51,073 51,508 44,642 36,806 37,993 22.13%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 51,295 50,273 51,073 51,508 44,642 36,806 37,993 22.13%
NOSH 282,307 269,130 267,959 263,333 223,437 197,142 199,024 26.21%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -113.71% -70.99% -28.78% -21.93% -1.89% -2.32% -3.22% -
ROE -12.87% -11.63% -8.25% -8.19% -2.14% -2.85% -3.31% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.06 3.07 5.47 6.44 10.85 12.49 12.23 -69.46%
EPS -2.34 -2.17 -1.57 -1.60 -0.43 -0.53 -0.63 139.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1817 0.1868 0.1906 0.1956 0.1998 0.1867 0.1909 -3.23%
Adjusted Per Share Value based on latest NOSH - 263,333
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.52 0.74 1.31 1.52 2.17 2.21 2.18 -61.50%
EPS -0.59 -0.52 -0.38 -0.38 -0.09 -0.09 -0.11 206.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.046 0.045 0.0458 0.0461 0.04 0.033 0.034 22.30%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.245 0.345 0.265 0.22 0.255 0.33 0.255 -
P/RPS 11.88 11.24 4.85 3.42 2.35 2.64 2.09 218.16%
P/EPS -10.48 -15.88 -16.84 -13.74 -59.66 -61.96 -40.37 -59.27%
EY -9.54 -6.30 -5.94 -7.28 -1.68 -1.61 -2.48 145.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.85 1.39 1.12 1.28 1.77 1.34 0.49%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 23/05/14 27/02/14 27/11/13 30/08/13 31/05/13 -
Price 0.21 0.245 0.30 0.26 0.225 0.255 0.375 -
P/RPS 10.18 7.98 5.49 4.04 2.07 2.04 3.07 122.20%
P/EPS -8.98 -11.28 -19.07 -16.24 -52.64 -47.88 -59.37 -71.57%
EY -11.13 -8.87 -5.24 -6.16 -1.90 -2.09 -1.68 252.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.31 1.57 1.33 1.13 1.37 1.96 -29.48%

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