[ANCOMLB] YoY Annualized Quarter Result on 30-Nov-2008 [#2]

Stock
[ANCOMLB] ANCOM LOGISTICS BERHAD
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- -46.83%
YoY- -104.1%
Quarter Report
Latest QR
Upcoming QR
ANCOMLB's Result
ANCOMLB's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 62,114 63,146 49,340 49,340 64,474 441,278 371,414 -25.76%
PBT 662 4,738 -744 -744 1,406 23,828 5,812 -30.36%
Tax 3,914 1,070 -366 -366 -978 -8,700 -4,606 -
NP 4,576 5,808 -1,110 -1,110 428 15,128 1,206 24.87%
-
NP to SH 3,574 4,606 -1,110 -1,110 27,066 15,128 1,206 19.83%
-
Tax Rate -591.24% -22.58% - - 69.56% 36.51% 79.25% -
Total Cost 57,538 57,338 50,450 50,450 64,046 426,150 370,208 -26.66%
-
Net Worth 79,944 25,718 29,071 136,066 168,514 145,561 133,708 -8.21%
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Div 188 - - - - - - -
Div Payout % 5.26% - - - - - - -
Equity
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Net Worth 79,944 25,718 29,071 136,066 168,514 145,561 133,708 -8.21%
NOSH 470,263 257,187 252,857 261,666 259,252 259,931 262,173 10.22%
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
NP Margin 7.37% 9.20% -2.25% -2.25% 0.66% 3.43% 0.32% -
ROE 4.47% 17.91% -3.82% -0.82% 16.06% 10.39% 0.90% -
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 13.21 24.55 18.67 18.86 24.87 169.77 141.67 -32.64%
EPS 0.76 0.98 -0.42 -0.42 10.32 5.82 0.46 8.72%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.10 0.11 0.52 0.65 0.56 0.51 -16.72%
Adjusted Per Share Value based on latest NOSH - 249,999
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 13.12 13.34 10.42 10.42 13.62 93.24 78.48 -25.76%
EPS 0.76 0.97 -0.23 -0.23 5.72 3.20 0.25 20.34%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1689 0.0543 0.0614 0.2875 0.3561 0.3076 0.2825 -8.21%
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 30/11/11 30/11/10 20/11/09 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 0.17 0.055 0.055 0.33 0.90 0.48 0.28 -
P/RPS 1.29 0.22 0.29 1.75 3.62 0.28 0.20 36.41%
P/EPS 22.37 3.07 -13.10 -77.79 8.62 8.25 60.87 -15.35%
EY 4.47 32.56 -7.64 -1.29 11.60 12.13 1.64 18.18%
DY 0.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.55 0.50 0.63 1.38 0.86 0.55 10.47%
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 20/01/12 25/01/11 26/01/10 22/01/09 29/01/08 23/01/07 26/01/06 -
Price 0.16 0.12 0.055 0.31 0.82 0.47 0.25 -
P/RPS 1.21 0.49 0.29 1.64 3.30 0.28 0.18 37.35%
P/EPS 21.05 6.70 -13.10 -73.08 7.85 8.08 54.35 -14.61%
EY 4.75 14.92 -7.64 -1.37 12.73 12.38 1.84 17.11%
DY 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.20 0.50 0.60 1.26 0.84 0.49 11.46%

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