[ANNJOO] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 52.85%
YoY- -112.84%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,430,984 2,223,728 2,138,756 1,288,852 2,755,626 1,627,208 1,482,378 8.58%
PBT -35,686 185,392 247,786 -76,902 707,022 190,056 142,740 -
Tax 24,682 -34,344 -21,096 570 -138,892 -27,194 -18,536 -
NP -11,004 151,048 226,690 -76,332 568,130 162,862 124,204 -
-
NP to SH -11,920 150,008 224,742 -73,294 570,912 139,010 109,378 -
-
Tax Rate - 18.53% 8.51% - 19.64% 14.31% 12.99% -
Total Cost 2,441,988 2,072,680 1,912,066 1,365,184 2,187,496 1,464,346 1,358,174 10.26%
-
Net Worth 1,051,764 1,109,360 1,004,657 849,566 1,097,709 674,151 478,259 14.02%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 40,157 60,279 - 123,685 53,932 28,695 -
Div Payout % - 26.77% 26.82% - 21.66% 38.80% 26.24% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,051,764 1,109,360 1,004,657 849,566 1,097,709 674,151 478,259 14.02%
NOSH 500,840 501,973 502,328 502,702 515,356 337,075 239,129 13.09%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -0.45% 6.79% 10.60% -5.92% 20.62% 10.01% 8.38% -
ROE -1.13% 13.52% 22.37% -8.63% 52.01% 20.62% 22.87% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 485.38 443.00 425.77 256.38 534.70 482.74 619.91 -3.99%
EPS -2.38 29.88 44.74 -14.58 110.78 27.48 40.28 -
DPS 0.00 8.00 12.00 0.00 24.00 16.00 12.00 -
NAPS 2.10 2.21 2.00 1.69 2.13 2.00 2.00 0.81%
Adjusted Per Share Value based on latest NOSH - 504,318
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 336.13 307.47 295.72 178.21 381.02 224.99 204.97 8.58%
EPS -1.65 20.74 31.07 -10.13 78.94 19.22 15.12 -
DPS 0.00 5.55 8.33 0.00 17.10 7.46 3.97 -
NAPS 1.4543 1.5339 1.3891 1.1747 1.5178 0.9321 0.6613 14.02%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.67 2.80 2.40 1.91 3.82 3.76 1.11 -
P/RPS 0.34 0.63 0.56 0.74 0.71 0.78 0.18 11.17%
P/EPS -70.17 9.37 5.36 -13.10 3.45 9.12 2.43 -
EY -1.43 10.67 18.64 -7.63 29.00 10.97 41.21 -
DY 0.00 2.86 5.00 0.00 6.28 4.26 10.81 -
P/NAPS 0.80 1.27 1.20 1.13 1.79 1.88 0.56 6.11%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 03/08/10 25/08/09 07/08/08 15/08/07 28/08/06 -
Price 1.52 2.50 2.57 2.30 3.68 3.48 1.28 -
P/RPS 0.31 0.56 0.60 0.90 0.69 0.72 0.21 6.70%
P/EPS -63.87 8.37 5.74 -15.78 3.32 8.44 2.80 -
EY -1.57 11.95 17.41 -6.34 30.10 11.85 35.73 -
DY 0.00 3.20 4.67 0.00 6.52 4.60 9.38 -
P/NAPS 0.72 1.13 1.29 1.36 1.73 1.74 0.64 1.98%

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