[ANNJOO] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -2.64%
YoY- -2.61%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,047,792 552,456 499,100 412,400 349,908 360,224 254,060 26.62%
PBT 153,212 62,140 116,412 33,852 27,288 19,400 26,388 34.04%
Tax -3,620 -21,740 -41,720 -13,144 -6,024 -9,612 -8,916 -13.94%
NP 149,592 40,400 74,692 20,708 21,264 9,788 17,472 43.00%
-
NP to SH 145,340 40,400 74,692 20,708 21,264 9,788 17,472 42.32%
-
Tax Rate 2.36% 34.99% 35.84% 38.83% 22.08% 49.55% 33.79% -
Total Cost 898,200 512,056 424,408 391,692 328,644 350,436 236,588 24.88%
-
Net Worth 726,700 462,473 403,167 345,975 337,603 237,995 272,230 17.77%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 726,700 462,473 403,167 345,975 337,603 237,995 272,230 17.77%
NOSH 273,195 265,789 265,241 252,536 251,943 167,602 153,802 10.04%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 14.28% 7.31% 14.97% 5.02% 6.08% 2.72% 6.88% -
ROE 20.00% 8.74% 18.53% 5.99% 6.30% 4.11% 6.42% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 383.53 207.85 188.17 163.30 138.88 214.93 165.19 15.06%
EPS 53.20 15.20 28.16 8.20 8.44 5.84 11.36 29.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.66 1.74 1.52 1.37 1.34 1.42 1.77 7.02%
Adjusted Per Share Value based on latest NOSH - 252,536
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 145.74 76.84 69.42 57.36 48.67 50.11 35.34 26.62%
EPS 20.22 5.62 10.39 2.88 2.96 1.36 2.43 42.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0108 0.6433 0.5608 0.4812 0.4696 0.331 0.3787 17.76%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.00 2.00 1.46 0.89 0.99 1.02 3.20 -
P/RPS 0.26 0.96 0.78 0.54 0.71 0.47 1.94 -28.45%
P/EPS 1.88 13.16 5.18 10.85 11.73 17.47 28.17 -36.29%
EY 53.20 7.60 19.29 9.21 8.53 5.73 3.55 56.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 1.15 0.96 0.65 0.74 0.72 1.81 -22.89%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 26/05/05 29/04/04 29/05/03 28/05/02 29/05/01 31/05/00 -
Price 1.13 1.66 1.76 1.05 1.07 0.97 2.48 -
P/RPS 0.29 0.80 0.94 0.64 0.77 0.45 1.50 -23.94%
P/EPS 2.12 10.92 6.25 12.80 12.68 16.61 21.83 -32.19%
EY 47.08 9.16 16.00 7.81 7.89 6.02 4.58 47.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.95 1.16 0.77 0.80 0.68 1.40 -18.17%

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