[ANCOMLB] YoY Annualized Quarter Result on 31-May-2004 [#4]

	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Annualized Quarter Result
Revenue	84,770	387,285	305,638	261,755	255,230	-24.07%
YoY %	-78.11%	26.71%	16.76%	2.56%	-	-
Horiz. %	33.21%	151.74%	119.75%	102.56%	100.00%	-
PBT	-1,932	10,822	-11,096	18,791	14,878	-
YoY %	-117.85%	197.53%	-159.05%	26.30%	-	-
Horiz. %	-12.99%	72.74%	-74.58%	126.30%	100.00%	-
Tax	18,432	-4,995	-6,183	-5,927	-5,202	-
YoY %	469.01%	19.21%	-4.32%	-13.94%	-	-
Horiz. %	-354.33%	96.02%	118.86%	113.94%	100.00%	-
NP	16,500	5,827	-17,279	12,864	9,676	14.26%
YoY %	183.16%	133.72%	-234.32%	32.95%	-	-
Horiz. %	170.53%	60.22%	-178.58%	132.95%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	16,821	6,508	-17,329	12,864	9,676	14.81%
YoY %	158.47%	137.56%	-234.71%	32.95%	-	-
Horiz. %	173.84%	67.26%	-179.09%	132.95%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	46.16%	-	31.54%	34.96%	-
YoY %	-	0.00%	-	-9.78%	-	-
Horiz. %	-	132.04%	-	90.22%	100.00%	-
Total Cost	68,270	381,458	322,917	248,891	245,554	-27.37%
YoY %	-82.10%	18.13%	29.74%	1.36%	-	-
Horiz. %	27.80%	155.35%	131.51%	101.36%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	155,804	137,419	100,420	65,098	-12,262	-
YoY %	13.38%	36.84%	54.26%	630.89%	-	-
Horiz. %	-1,270.62%	-1,120.69%	-818.95%	-530.89%	100.00%	-

	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Equity
Net Worth	155,804	137,419	100,420	65,098	-12,262	-
YoY %	13.38%	36.84%	54.26%	630.89%	-	-
Horiz. %	-1,270.62%	-1,120.69%	-818.95%	-530.89%	100.00%	-
NOSH	259,673	259,282	257,488	141,518	10,134	124.86%
YoY %	0.15%	0.70%	81.95%	1,296.47%	-	-
Horiz. %	2,562.39%	2,558.54%	2,540.83%	1,396.47%	100.00%	-

	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Ratio Analysis
NP Margin	19.46%	1.50%	-5.65%	4.91%	3.79%	-
YoY %	1,197.33%	126.55%	-215.07%	29.55%	-	-
Horiz. %	513.46%	39.58%	-149.08%	129.55%	100.00%	-
ROE	10.80%	4.74%	-17.26%	19.76%	0.00%	-
YoY %	127.85%	127.46%	-187.35%	0.00%	-	-
Horiz. %	54.66%	23.99%	-87.35%	100.00%	-	-

	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Per Share
RPS	32.64	149.37	118.70	184.96	2,518.54	-66.23%
YoY %	-78.15%	25.84%	-35.82%	-92.66%	-	-
Horiz. %	1.30%	5.93%	4.71%	7.34%	100.00%	-
EPS	6.48	2.51	-6.73	9.09	95.48	-48.93%
YoY %	158.17%	137.30%	-174.04%	-90.48%	-	-
Horiz. %	6.79%	2.63%	-7.05%	9.52%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.60	0.53	0.39	0.46	-1.21	-
YoY %	13.21%	35.90%	-15.22%	138.02%	-	-
Horiz. %	-49.59%	-43.80%	-32.23%	-38.02%	100.00%	-

	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Adjusted Per Share Value based on latest NOSH - 224,891
RPS	17.91	81.83	64.58	55.31	53.93	-24.07%
YoY %	-78.11%	26.71%	16.76%	2.56%	-	-
Horiz. %	33.21%	151.73%	119.75%	102.56%	100.00%	-
EPS	3.55	1.38	-3.66	2.72	2.04	14.84%
YoY %	157.25%	137.70%	-234.56%	33.33%	-	-
Horiz. %	174.02%	67.65%	-179.41%	133.33%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.3292	0.2904	0.2122	0.1375	-0.0259	-
YoY %	13.36%	36.85%	54.33%	630.89%	-	-
Horiz. %	-1,271.04%	-1,121.24%	-819.31%	-530.89%	100.00%	-

	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/07	31/05/06	31/05/05	31/05/04	30/05/03	-
Price	0.69	0.28	0.26	1.04	0.62	-
P/RPS	2.11	0.19	0.22	0.56	0.02	220.23%
YoY %	1,010.53%	-13.64%	-60.71%	2,700.00%	-	-
Horiz. %	10,550.00%	950.00%	1,100.00%	2,800.00%	100.00%	-
P/EPS	10.65	11.16	-3.86	11.44	0.65	101.09%
YoY %	-4.57%	389.12%	-133.74%	1,660.00%	-	-
Horiz. %	1,638.46%	1,716.92%	-593.85%	1,760.00%	100.00%	-
EY	9.39	8.96	-25.88	8.74	154.00	-50.28%
YoY %	4.80%	134.62%	-396.11%	-94.32%	-	-
Horiz. %	6.10%	5.82%	-16.81%	5.68%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.15	0.53	0.67	2.26	0.00	-
YoY %	116.98%	-20.90%	-70.35%	0.00%	-	-
Horiz. %	50.88%	23.45%	29.65%	100.00%	-	-

	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Price Multiplier on Announcement Date
Date	31/07/07	28/07/06	28/07/05	29/07/04	-	-
Price	1.09	0.35	0.32	0.51	0.00	-
P/RPS	3.34	0.23	0.27	0.28	0.00	-
YoY %	1,352.17%	-14.81%	-3.57%	0.00%	-	-
Horiz. %	1,192.86%	82.14%	96.43%	100.00%	-	-
P/EPS	16.83	13.94	-4.75	5.61	0.00	-
YoY %	20.73%	393.47%	-184.67%	0.00%	-	-
Horiz. %	300.00%	248.48%	-84.67%	100.00%	-	-
EY	5.94	7.17	-21.03	17.82	0.00	-
YoY %	-17.15%	134.09%	-218.01%	0.00%	-	-
Horiz. %	33.33%	40.24%	-118.01%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.82	0.66	0.82	1.11	0.00	-
YoY %	175.76%	-19.51%	-26.13%	0.00%	-	-
Horiz. %	163.96%	59.46%	73.87%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos