[ANCOMLB] YoY Cumulative Quarter Result on 28-Feb-2005 [#3]

	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Cumulative Result
Revenue	44,496	68,914	283,887	233,681	161,765	-27.56%
YoY %	-35.43%	-75.72%	21.48%	44.46%	-	-
Horiz. %	27.51%	42.60%	175.49%	144.46%	100.00%	-
PBT	-1,497	-761	6,402	-2,269	5,935	-
YoY %	-96.71%	-111.89%	382.15%	-138.23%	-	-
Horiz. %	-25.22%	-12.82%	107.87%	-38.23%	100.00%	-
Tax	-590	10,948	-3,619	-6,612	-4,488	-39.76%
YoY %	-105.39%	402.51%	45.27%	-47.33%	-	-
Horiz. %	13.15%	-243.94%	80.64%	147.33%	100.00%	-
NP	-2,087	10,187	2,783	-8,881	1,447	-
YoY %	-120.49%	266.04%	131.34%	-713.75%	-	-
Horiz. %	-144.23%	704.01%	192.33%	-613.75%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	21,333	10,187	2,783	-8,881	1,447	95.86%
YoY %	109.41%	266.04%	131.34%	-713.75%	-	-
Horiz. %	1,474.29%	704.01%	192.33%	-613.75%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	-	56.53%	-	75.62%	-
YoY %	-	-	0.00%	-	-	-
Horiz. %	-	-	74.76%	-	100.00%	-
Total Cost	46,583	58,727	281,104	242,562	160,318	-26.56%
YoY %	-20.68%	-79.11%	15.89%	51.30%	-	-
Horiz. %	29.06%	36.63%	175.34%	151.30%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	173,882	147,750	134,487	109,064	0	-
YoY %	17.69%	9.86%	23.31%	0.00%	-	-
Horiz. %	159.43%	135.47%	123.31%	100.00%	-	-

	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Equity
Net Worth	173,882	147,750	134,487	109,064	0	-
YoY %	17.69%	9.86%	23.31%	0.00%	-	-
Horiz. %	159.43%	135.47%	123.31%	100.00%	-	-
NOSH	259,525	259,211	258,629	259,678	113,937	22.83%
YoY %	0.12%	0.23%	-0.40%	127.91%	-	-
Horiz. %	227.78%	227.50%	226.99%	227.91%	100.00%	-

	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Ratio Analysis
NP Margin	-4.69%	14.78%	0.98%	-3.80%	0.89%	-
YoY %	-131.73%	1,408.16%	125.79%	-526.97%	-	-
Horiz. %	-526.97%	1,660.67%	110.11%	-426.97%	100.00%	-
ROE	12.27%	6.89%	2.07%	-8.14%	0.00%	-
YoY %	78.08%	232.85%	125.43%	0.00%	-	-
Horiz. %	-150.74%	-84.64%	-25.43%	100.00%	-	-

	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Per Share
RPS	17.15	26.59	109.77	89.99	141.98	-41.02%
YoY %	-35.50%	-75.78%	21.98%	-36.62%	-	-
Horiz. %	12.08%	18.73%	77.31%	63.38%	100.00%	-
EPS	8.18	3.92	1.24	-3.42	1.27	59.25%
YoY %	108.67%	216.13%	136.26%	-369.29%	-	-
Horiz. %	644.09%	308.66%	97.64%	-269.29%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.67	0.57	0.52	0.42	0.00	-
YoY %	17.54%	9.62%	23.81%	0.00%	-	-
Horiz. %	159.52%	135.71%	123.81%	100.00%	-	-

	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Adjusted Per Share Value based on latest NOSH - 258,849
RPS	9.40	14.56	59.98	49.37	34.18	-27.56%
YoY %	-35.44%	-75.73%	21.49%	44.44%	-	-
Horiz. %	27.50%	42.60%	175.48%	144.44%	100.00%	-
EPS	4.51	2.15	0.59	-1.88	0.31	95.21%
YoY %	109.77%	264.41%	131.38%	-706.45%	-	-
Horiz. %	1,454.84%	693.55%	190.32%	-606.45%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.3674	0.3122	0.2842	0.2304	0.00	-
YoY %	17.68%	9.85%	23.35%	0.00%	-	-
Horiz. %	159.46%	135.50%	123.35%	100.00%	-	-

	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/02/08	28/02/07	28/02/06	28/02/05	27/02/04	-
Price	0.82	0.54	0.37	0.32	1.30	-
P/RPS	4.78	2.03	0.34	0.36	0.92	50.93%
YoY %	135.47%	497.06%	-5.56%	-60.87%	-	-
Horiz. %	519.57%	220.65%	36.96%	39.13%	100.00%	-
P/EPS	9.98	13.74	34.38	-9.36	102.36	-44.09%
YoY %	-27.37%	-60.03%	467.31%	-109.14%	-	-
Horiz. %	9.75%	13.42%	33.59%	-9.14%	100.00%	-
EY	10.02	7.28	2.91	-10.69	0.98	78.74%
YoY %	37.64%	150.17%	127.22%	-1,190.82%	-	-
Horiz. %	1,022.45%	742.86%	296.94%	-1,090.82%	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	1.22	0.95	0.71	0.76	0.00	-
YoY %	28.42%	33.80%	-6.58%	0.00%	-	-
Horiz. %	160.53%	125.00%	93.42%	100.00%	-	-

	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Price Multiplier on Announcement Date
Date	29/04/08	30/04/07	14/04/06	29/04/05	-	-
Price	0.99	0.67	0.37	0.33	0.00	-
P/RPS	5.77	2.52	0.34	0.37	0.00	-
YoY %	128.97%	641.18%	-8.11%	0.00%	-	-
Horiz. %	1,559.46%	681.08%	91.89%	100.00%	-	-
P/EPS	12.04	17.05	34.38	-9.65	0.00	-
YoY %	-29.38%	-50.41%	456.27%	0.00%	-	-
Horiz. %	-124.77%	-176.68%	-356.27%	100.00%	-	-
EY	8.30	5.87	2.91	-10.36	0.00	-
YoY %	41.40%	101.72%	128.09%	0.00%	-	-
Horiz. %	-80.12%	-56.66%	-28.09%	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	1.48	1.18	0.71	0.79	0.00	-
YoY %	25.42%	66.20%	-10.13%	0.00%	-	-
Horiz. %	187.34%	149.37%	89.87%	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