[ANZO] QoQ TTM Result on 31-Mar-2012 [#1]

Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 58.35%
YoY- 78.64%
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 24,341 17,980 16,841 12,850 11,615 10,476 9,442 87.47%
PBT 60 -2,685 -2,111 -909 -1,680 -1,840 -2,171 -
Tax 81 273 252 227 64 133 132 -27.68%
NP 141 -2,412 -1,859 -682 -1,616 -1,707 -2,039 -
-
NP to SH 167 -2,376 -1,838 -671 -1,611 -1,712 -2,047 -
-
Tax Rate -135.00% - - - - - - -
Total Cost 24,200 20,392 18,700 13,532 13,231 12,183 11,481 64.02%
-
Net Worth 39,020 36,627 30,795 32,560 31,593 30,567 0 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 39,020 36,627 30,795 32,560 31,593 30,567 0 -
NOSH 200,105 197,560 181,578 185,000 179,714 174,375 167,999 12.30%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.58% -13.41% -11.04% -5.31% -13.91% -16.29% -21.60% -
ROE 0.43% -6.49% -5.97% -2.06% -5.10% -5.60% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.16 9.10 9.27 6.95 6.46 6.01 5.62 66.89%
EPS 0.08 -1.20 -1.01 -0.36 -0.90 -0.98 -1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.195 0.1854 0.1696 0.176 0.1758 0.1753 0.00 -
Adjusted Per Share Value based on latest NOSH - 185,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.18 1.61 1.51 1.15 1.04 0.94 0.85 86.83%
EPS 0.01 -0.21 -0.16 -0.06 -0.14 -0.15 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.035 0.0328 0.0276 0.0292 0.0283 0.0274 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.29 0.37 0.42 0.70 1.12 0.08 0.09 -
P/RPS 2.38 4.07 4.53 10.08 17.33 1.33 1.60 30.15%
P/EPS 347.49 -30.76 -41.49 -193.00 -124.94 -8.15 -7.39 -
EY 0.29 -3.25 -2.41 -0.52 -0.80 -12.27 -13.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 2.00 2.48 3.98 6.37 0.46 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 06/03/13 30/11/12 30/08/12 30/05/12 27/02/12 30/11/11 17/08/11 -
Price 0.255 0.31 0.44 0.46 1.23 0.80 0.09 -
P/RPS 2.10 3.41 4.74 6.62 19.03 13.32 1.60 19.77%
P/EPS 305.55 -25.78 -43.47 -126.83 -137.21 -81.48 -7.39 -
EY 0.33 -3.88 -2.30 -0.79 -0.73 -1.23 -13.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.67 2.59 2.61 7.00 4.56 0.00 -

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