[ANZO] QoQ TTM Result on 31-Mar-2016 [#4]

Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -31.86%
YoY- -37.26%
Quarter Report
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 6,079 6,213 6,140 6,112 6,783 6,071 5,705 4.30%
PBT -9,862 -14,028 -12,603 -10,957 -8,935 -6,816 -6,903 26.71%
Tax 125 148 181 105 705 705 487 -59.44%
NP -9,737 -13,880 -12,422 -10,852 -8,230 -6,111 -6,416 31.89%
-
NP to SH -9,737 -13,880 -12,422 -10,852 -8,230 -6,111 -6,416 31.89%
-
Tax Rate - - - - - - - -
Total Cost 15,816 20,093 18,562 16,964 15,013 12,182 12,121 19.31%
-
Net Worth 40,114 40,536 41,371 41,881 42,886 45,385 46,229 -8.98%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 40,114 40,536 41,371 41,881 42,886 45,385 46,229 -8.98%
NOSH 299,583 297,840 297,209 284,518 281,040 283,658 281,714 4.16%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -160.17% -223.40% -202.31% -177.55% -121.33% -100.66% -112.46% -
ROE -24.27% -34.24% -30.03% -25.91% -19.19% -13.46% -13.88% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2.03 2.09 2.07 2.15 2.41 2.14 2.03 0.00%
EPS -3.25 -4.66 -4.18 -3.81 -2.93 -2.15 -2.28 26.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1339 0.1361 0.1392 0.1472 0.1526 0.16 0.1641 -12.62%
Adjusted Per Share Value based on latest NOSH - 284,518
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 0.54 0.56 0.55 0.55 0.61 0.54 0.51 3.86%
EPS -0.87 -1.24 -1.11 -0.97 -0.74 -0.55 -0.57 32.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0359 0.0363 0.0371 0.0375 0.0384 0.0407 0.0414 -9.02%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.23 0.21 0.215 0.28 0.18 0.185 0.19 -
P/RPS 11.33 10.07 10.41 13.03 7.46 8.64 9.38 13.35%
P/EPS -7.08 -4.51 -5.14 -7.34 -6.15 -8.59 -8.34 -10.29%
EY -14.13 -22.19 -19.44 -13.62 -16.27 -11.65 -11.99 11.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.54 1.54 1.90 1.18 1.16 1.16 29.87%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 18/11/16 26/08/16 23/05/16 26/02/16 26/11/15 25/08/15 -
Price 0.26 0.21 0.22 0.275 0.23 0.20 0.20 -
P/RPS 12.81 10.07 10.65 12.80 9.53 9.34 9.88 18.80%
P/EPS -8.00 -4.51 -5.26 -7.21 -7.85 -9.28 -8.78 -5.98%
EY -12.50 -22.19 -19.00 -13.87 -12.73 -10.77 -11.39 6.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.54 1.58 1.87 1.51 1.25 1.22 36.04%

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