[ANCOMLB] YoY Annualized Quarter Result on 30-Nov-2013 [#2]

Announcement Date
27-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- -46.38%
YoY- -15.08%
View:
Show?
Annualized Quarter Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 29,968 33,296 30,924 65,850 63,336 62,114 63,146 -11.67%
PBT 80 2,490 1,364 3,880 2,938 662 4,738 -49.31%
Tax -946 -1,242 -826 -1,300 -520 3,914 1,070 -
NP -866 1,248 538 2,580 2,418 4,576 5,808 -
-
NP to SH -2,334 -172 -676 1,216 1,432 3,574 4,606 -
-
Tax Rate 1,182.50% 49.88% 60.56% 33.51% 17.70% -591.24% -22.58% -
Total Cost 30,834 32,048 30,386 63,270 60,918 57,538 57,338 -9.81%
-
Net Worth 28,397 28,397 33,130 56,794 70,992 79,944 25,718 1.66%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div - - - - 94 188 - -
Div Payout % - - - - 6.61% 5.26% - -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 28,397 28,397 33,130 56,794 70,992 79,944 25,718 1.66%
NOSH 473,286 473,286 473,286 473,286 473,286 470,263 257,187 10.68%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin -2.89% 3.75% 1.74% 3.92% 3.82% 7.37% 9.20% -
ROE -8.22% -0.61% -2.04% 2.14% 2.02% 4.47% 17.91% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 6.33 7.04 6.53 13.91 13.38 13.21 24.55 -20.20%
EPS -0.50 -0.04 -0.14 0.26 0.30 0.76 0.98 -
DPS 0.00 0.00 0.00 0.00 0.02 0.04 0.00 -
NAPS 0.06 0.06 0.07 0.12 0.15 0.17 0.10 -8.15%
Adjusted Per Share Value based on latest NOSH - 473,286
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 6.33 7.04 6.53 13.91 13.38 13.12 13.34 -11.67%
EPS -0.50 -0.04 -0.14 0.26 0.30 0.76 0.97 -
DPS 0.00 0.00 0.00 0.00 0.02 0.04 0.00 -
NAPS 0.06 0.06 0.07 0.12 0.15 0.1689 0.0543 1.67%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.07 0.105 0.13 0.19 0.15 0.17 0.055 -
P/RPS 1.11 1.49 1.99 1.37 1.12 1.29 0.22 30.93%
P/EPS -14.19 -288.92 -91.02 73.95 49.58 22.37 3.07 -
EY -7.04 -0.35 -1.10 1.35 2.02 4.47 32.56 -
DY 0.00 0.00 0.00 0.00 0.13 0.24 0.00 -
P/NAPS 1.17 1.75 1.86 1.58 1.00 1.00 0.55 13.39%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 25/01/17 29/01/16 30/01/15 27/01/14 30/01/13 20/01/12 25/01/11 -
Price 0.08 0.105 0.14 0.14 0.15 0.16 0.12 -
P/RPS 1.26 1.49 2.14 1.01 1.12 1.21 0.49 17.03%
P/EPS -16.22 -288.92 -98.02 54.49 49.58 21.05 6.70 -
EY -6.16 -0.35 -1.02 1.84 2.02 4.75 14.92 -
DY 0.00 0.00 0.00 0.00 0.13 0.25 0.00 -
P/NAPS 1.33 1.75 2.00 1.17 1.00 0.94 1.20 1.72%

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