[ANZO] QoQ TTM Result on 31-Mar-2014 [#1]

Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ-0.0%
YoY- -235.4%
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 4,969 5,822 8,264 14,647 16,962 24,242 24,620 -65.49%
PBT -7,887 -6,405 -5,845 -4,163 -3,666 -324 -437 584.43%
Tax -133 -215 -22 -53 -53 -134 -134 -0.49%
NP -8,020 -6,620 -5,867 -4,216 -3,719 -458 -571 479.34%
-
NP to SH -8,000 -6,600 -5,847 -4,216 -4,216 -955 -1,050 285.76%
-
Tax Rate - - - - - - - -
Total Cost 12,989 12,442 14,131 18,863 20,681 24,700 25,191 -35.62%
-
Net Worth 48,142 51,295 50,273 51,073 51,508 44,642 36,806 19.54%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 48,142 51,295 50,273 51,073 51,508 44,642 36,806 19.54%
NOSH 279,897 282,307 269,130 267,959 263,333 223,437 197,142 26.24%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -161.40% -113.71% -70.99% -28.78% -21.93% -1.89% -2.32% -
ROE -16.62% -12.87% -11.63% -8.25% -8.19% -2.14% -2.85% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.78 2.06 3.07 5.47 6.44 10.85 12.49 -72.61%
EPS -2.86 -2.34 -2.17 -1.57 -1.60 -0.43 -0.53 206.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.172 0.1817 0.1868 0.1906 0.1956 0.1998 0.1867 -5.30%
Adjusted Per Share Value based on latest NOSH - 267,959
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.45 0.52 0.74 1.31 1.52 2.17 2.21 -65.28%
EPS -0.72 -0.59 -0.52 -0.38 -0.38 -0.09 -0.09 298.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0431 0.046 0.045 0.0458 0.0461 0.04 0.033 19.42%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.19 0.245 0.345 0.265 0.22 0.255 0.33 -
P/RPS 10.70 11.88 11.24 4.85 3.42 2.35 2.64 153.55%
P/EPS -6.65 -10.48 -15.88 -16.84 -13.74 -59.66 -61.96 -77.32%
EY -15.04 -9.54 -6.30 -5.94 -7.28 -1.68 -1.61 341.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.35 1.85 1.39 1.12 1.28 1.77 -27.11%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 18/02/15 28/11/14 29/08/14 23/05/14 27/02/14 27/11/13 30/08/13 -
Price 0.20 0.21 0.245 0.30 0.26 0.225 0.255 -
P/RPS 11.27 10.18 7.98 5.49 4.04 2.07 2.04 211.53%
P/EPS -7.00 -8.98 -11.28 -19.07 -16.24 -52.64 -47.88 -72.15%
EY -14.29 -11.13 -8.87 -5.24 -6.16 -1.90 -2.09 258.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.16 1.31 1.57 1.33 1.13 1.37 -10.47%

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