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

Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 3.83%
YoY- -14.77%
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 20,126 11,638 6,242 10,236 8,172 8,006 13,290 7.15%
PBT -2,646 -1,404 -2,612 -4,246 -3,620 -5,378 -3,800 -5.84%
Tax 300 21 -2 92 0 1 0 -
NP -2,346 -1,382 -2,614 -4,154 -3,620 -5,377 -3,800 -7.71%
-
NP to SH -2,312 -1,389 -2,614 -4,154 -3,620 -5,377 -3,796 -7.92%
-
Tax Rate - - - - - - - -
Total Cost 22,473 13,021 8,857 14,390 11,792 13,383 17,090 4.66%
-
Net Worth 34,568 29,957 24,085 -25,911 -21,590 -1,761,008 -4,306 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 34,568 29,957 24,085 -25,911 -21,590 -1,761,008 -4,306 -
NOSH 186,451 170,892 167,606 22,661 22,662 22,670 22,667 42.03%
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 -11.66% -11.88% -41.88% -40.59% -44.30% -67.16% -28.59% -
ROE -6.69% -4.64% -10.86% 0.00% 0.00% 0.00% 0.00% -
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 10.79 6.81 3.72 45.17 36.06 35.32 58.63 -24.56%
EPS -1.24 -0.81 -1.56 -18.33 -15.97 -23.72 -16.75 -35.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1854 0.1753 0.1437 -1.1434 -0.9527 -77.68 -0.19 -
Adjusted Per Share Value based on latest NOSH - 22,654
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.80 1.04 0.56 0.92 0.73 0.72 1.19 7.13%
EPS -0.21 -0.12 -0.23 -0.37 -0.32 -0.48 -0.34 -7.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.031 0.0268 0.0216 -0.0232 -0.0193 -1.5777 -0.0039 -
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 0.37 0.08 0.14 0.25 0.25 0.32 0.14 -
P/RPS 3.43 1.17 3.76 0.55 0.69 0.91 0.24 55.71%
P/EPS -29.84 -9.84 -8.97 -1.36 -1.57 -1.35 -0.84 81.21%
EY -3.35 -10.16 -11.14 -73.33 -63.89 -74.13 -119.62 -44.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 0.46 0.97 0.00 0.00 0.00 0.00 -
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 30/11/12 30/11/11 26/11/10 19/11/09 25/11/08 28/11/07 30/11/06 -
Price 0.31 0.80 0.14 0.37 0.13 0.37 0.16 -
P/RPS 2.87 11.75 3.76 0.82 0.36 1.05 0.27 48.22%
P/EPS -25.00 -98.40 -8.97 -2.02 -0.81 -1.56 -0.96 72.07%
EY -4.00 -1.02 -11.14 -49.55 -122.87 -64.11 -104.67 -41.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 4.56 0.97 0.00 0.00 0.00 0.00 -

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

Post a Comment