[ANNJOO] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 116.04%
YoY- -97.37%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,245,882 2,316,090 1,871,082 1,368,814 2,662,220 1,721,229 1,488,744 7.08%
PBT -73,618 79,325 183,213 13,874 580,542 198,568 142,633 -
Tax 35,645 -11,209 -19,093 -3,942 -133,242 -27,754 -20,649 -
NP -37,973 68,116 164,120 9,932 447,300 170,813 121,984 -
-
NP to SH -38,705 67,264 163,637 11,754 446,617 159,540 102,178 -
-
Tax Rate - 14.13% 10.42% 28.41% 22.95% 13.98% 14.48% -
Total Cost 2,283,855 2,247,974 1,706,962 1,358,882 2,214,920 1,550,416 1,366,760 8.92%
-
Net Worth 1,027,797 1,064,425 994,277 896,713 1,080,360 673,543 563,882 10.51%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 26,777 40,172 20,150 81,923 35,922 39,991 -
Div Payout % - 39.81% 24.55% 171.43% 18.34% 22.52% 39.14% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,027,797 1,064,425 994,277 896,713 1,080,360 673,543 563,882 10.51%
NOSH 501,364 502,087 502,160 503,771 512,019 336,771 299,937 8.93%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -1.69% 2.94% 8.77% 0.73% 16.80% 9.92% 8.19% -
ROE -3.77% 6.32% 16.46% 1.31% 41.34% 23.69% 18.12% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 447.95 461.29 372.61 271.71 519.95 511.10 496.35 -1.69%
EPS -7.72 13.40 32.59 2.33 87.23 31.56 34.07 -
DPS 0.00 5.33 8.00 4.00 16.00 10.67 13.33 -
NAPS 2.05 2.12 1.98 1.78 2.11 2.00 1.88 1.45%
Adjusted Per Share Value based on latest NOSH - 502,898
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 388.17 400.30 323.39 236.58 460.13 297.49 257.31 7.08%
EPS -6.69 11.63 28.28 2.03 77.19 27.57 17.66 -
DPS 0.00 4.63 6.94 3.48 14.16 6.21 6.91 -
NAPS 1.7764 1.8397 1.7185 1.5498 1.8673 1.1641 0.9746 10.51%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.33 1.98 2.79 2.44 2.50 3.88 1.26 -
P/RPS 0.30 0.43 0.75 0.90 0.48 0.76 0.25 3.08%
P/EPS -17.23 14.78 8.56 104.57 2.87 8.19 3.70 -
EY -5.80 6.77 11.68 0.96 34.89 12.21 27.04 -
DY 0.00 2.69 2.87 1.64 6.40 2.75 10.58 -
P/NAPS 0.65 0.93 1.41 1.37 1.18 1.94 0.67 -0.50%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 24/11/11 26/11/10 16/11/09 27/11/08 07/11/07 29/11/06 -
Price 1.33 1.98 2.86 2.75 1.27 4.14 1.49 -
P/RPS 0.30 0.43 0.77 1.01 0.24 0.81 0.30 0.00%
P/EPS -17.23 14.78 8.78 117.86 1.46 8.74 4.37 -
EY -5.80 6.77 11.39 0.85 68.68 11.44 22.86 -
DY 0.00 2.69 2.80 1.45 12.60 2.58 8.95 -
P/NAPS 0.65 0.93 1.44 1.54 0.60 2.07 0.79 -3.19%

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