[ANZO] QoQ TTM Result on 31-Mar-2011 [#1]

Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -16.16%
YoY- -124.09%
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 11,615 10,476 9,442 7,498 6,428 6,238 7,167 37.84%
PBT -1,680 -1,840 -2,171 -3,274 -2,820 13,250 12,899 -
Tax 64 133 132 136 115 66 68 -3.95%
NP -1,616 -1,707 -2,039 -3,138 -2,705 13,316 12,967 -
-
NP to SH -1,611 -1,712 -2,047 -3,142 -2,705 13,316 12,967 -
-
Tax Rate - - - - - -0.50% -0.53% -
Total Cost 13,231 12,183 11,481 10,636 9,133 -7,078 -5,800 -
-
Net Worth 31,593 30,567 0 23,112 23,800 24,921 24,041 19.91%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 31,593 30,567 0 23,112 23,800 24,921 24,041 19.91%
NOSH 179,714 174,375 167,999 171,836 171,600 173,428 166,034 5.40%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -13.91% -16.29% -21.60% -41.85% -42.08% 213.47% 180.93% -
ROE -5.10% -5.60% 0.00% -13.59% -11.37% 53.43% 53.94% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.46 6.01 5.62 4.36 3.75 3.60 4.32 30.67%
EPS -0.90 -0.98 -1.22 -1.83 -1.58 7.68 7.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1758 0.1753 0.00 0.1345 0.1387 0.1437 0.1448 13.76%
Adjusted Per Share Value based on latest NOSH - 171,836
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.04 0.94 0.85 0.67 0.58 0.56 0.64 38.09%
EPS -0.14 -0.15 -0.18 -0.28 -0.24 1.19 1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0283 0.0274 0.00 0.0207 0.0213 0.0223 0.0215 20.04%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.12 0.08 0.09 0.13 0.13 0.14 0.13 -
P/RPS 17.33 1.33 1.60 2.98 3.47 3.89 3.01 220.21%
P/EPS -124.94 -8.15 -7.39 -7.11 -8.25 1.82 1.66 -
EY -0.80 -12.27 -13.54 -14.07 -12.13 54.84 60.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.37 0.46 0.00 0.97 0.94 0.97 0.90 267.32%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 30/11/11 17/08/11 30/05/11 25/02/11 26/11/10 01/09/10 -
Price 1.23 0.80 0.09 0.11 0.12 0.14 0.14 -
P/RPS 19.03 13.32 1.60 2.52 3.20 3.89 3.24 224.48%
P/EPS -137.21 -81.48 -7.39 -6.02 -7.61 1.82 1.79 -
EY -0.73 -1.23 -13.54 -16.62 -13.14 54.84 55.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.00 4.56 0.00 0.82 0.87 0.97 0.97 272.09%

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