[ANCOMLB] YoY Cumulative Quarter Result on 30-Nov-2013 [#2]

Stock
[ANCOMLB] ANCOM LOGISTICS BERHAD
Announcement Date
27-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- 7.23%
YoY- -15.08%
Quarter Report
Latest QR
Upcoming QR
ANCOMLB's Result
ANCOMLB's Financial Summary
View:
Show?
Cumulative Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 14,984 16,648 15,462 32,925 31,668 31,057 31,573 -11.67%
PBT 40 1,245 682 1,940 1,469 331 2,369 -49.31%
Tax -473 -621 -413 -650 -260 1,957 535 -
NP -433 624 269 1,290 1,209 2,288 2,904 -
-
NP to SH -1,167 -86 -338 608 716 1,787 2,303 -
-
Tax Rate 1,182.50% 49.88% 60.56% 33.51% 17.70% -591.24% -22.58% -
Total Cost 15,417 16,024 15,193 31,635 30,459 28,769 28,669 -9.81%
-
Net Worth 28,397 28,397 33,130 56,794 70,992 79,944 25,718 1.66%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div - - - - 47 94 - -
Div Payout % - - - - 6.61% 5.26% - -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 28,397 28,397 33,130 56,794 70,992 79,944 25,718 1.66%
NOSH 473,286 473,286 473,286 473,286 473,286 470,263 257,187 10.68%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin -2.89% 3.75% 1.74% 3.92% 3.82% 7.37% 9.20% -
ROE -4.11% -0.30% -1.02% 1.07% 1.01% 2.24% 8.95% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 3.17 3.52 3.27 6.96 6.69 6.60 12.28 -20.18%
EPS -0.25 -0.02 -0.07 0.13 0.15 0.38 0.49 -
DPS 0.00 0.00 0.00 0.00 0.01 0.02 0.00 -
NAPS 0.06 0.06 0.07 0.12 0.15 0.17 0.10 -8.15%
Adjusted Per Share Value based on latest NOSH - 473,286
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 3.17 3.52 3.27 6.96 6.69 6.56 6.67 -11.65%
EPS -0.25 -0.02 -0.07 0.13 0.15 0.38 0.49 -
DPS 0.00 0.00 0.00 0.00 0.01 0.02 0.00 -
NAPS 0.06 0.06 0.07 0.12 0.15 0.1689 0.0543 1.67%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.07 0.105 0.13 0.19 0.15 0.17 0.055 -
P/RPS 2.21 2.99 3.98 2.73 2.24 2.57 0.45 30.34%
P/EPS -28.39 -577.85 -182.03 147.90 99.15 44.74 6.14 -
EY -3.52 -0.17 -0.55 0.68 1.01 2.24 16.28 -
DY 0.00 0.00 0.00 0.00 0.07 0.12 0.00 -
P/NAPS 1.17 1.75 1.86 1.58 1.00 1.00 0.55 13.39%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 25/01/17 29/01/16 30/01/15 27/01/14 30/01/13 20/01/12 25/01/11 -
Price 0.08 0.105 0.14 0.14 0.15 0.16 0.12 -
P/RPS 2.53 2.99 4.29 2.01 2.24 2.42 0.98 17.10%
P/EPS -32.44 -577.85 -196.04 108.98 99.15 42.11 13.40 -
EY -3.08 -0.17 -0.51 0.92 1.01 2.38 7.46 -
DY 0.00 0.00 0.00 0.00 0.07 0.13 0.00 -
P/NAPS 1.33 1.75 2.00 1.17 1.00 0.94 1.20 1.72%

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