[ANNJOO] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 33.78%
YoY- -131.45%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,760,928 2,291,974 2,155,373 2,080,237 2,237,320 1,831,871 1,303,005 5.14%
PBT -140,544 24,970 4,480 -37,131 64,735 139,848 36,344 -
Tax 5,069 -1,582 7,788 18,264 -2,622 -19,323 -5,531 -
NP -135,475 23,388 12,268 -18,867 62,113 120,525 30,813 -
-
NP to SH -135,475 23,388 12,268 -19,224 61,134 119,903 31,617 -
-
Tax Rate - 6.34% -173.84% - 4.05% 13.82% 15.22% -
Total Cost 1,896,403 2,268,586 2,143,105 2,099,104 2,175,207 1,711,346 1,272,192 6.87%
-
Net Worth 926,196 1,061,592 1,068,085 1,037,004 1,074,583 1,059,467 904,778 0.39%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 10,015 - - 37,660 61,961 30,159 -
Div Payout % - 42.82% - - 61.60% 51.68% 95.39% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 926,196 1,061,592 1,068,085 1,037,004 1,074,583 1,059,467 904,778 0.39%
NOSH 500,646 500,751 508,612 500,968 502,141 502,117 502,655 -0.06%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -7.69% 1.02% 0.57% -0.91% 2.78% 6.58% 2.36% -
ROE -14.63% 2.20% 1.15% -1.85% 5.69% 11.32% 3.49% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 351.73 457.71 423.78 415.24 445.56 364.83 259.22 5.21%
EPS -27.06 4.67 2.45 -3.89 12.18 23.88 6.29 -
DPS 0.00 2.00 0.00 0.00 7.50 12.34 6.00 -
NAPS 1.85 2.12 2.10 2.07 2.14 2.11 1.80 0.45%
Adjusted Per Share Value based on latest NOSH - 499,646
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 243.48 316.91 298.02 287.63 309.35 253.29 180.16 5.14%
EPS -18.73 3.23 1.70 -2.66 8.45 16.58 4.37 -
DPS 0.00 1.38 0.00 0.00 5.21 8.57 4.17 -
NAPS 1.2806 1.4678 1.4768 1.4339 1.4858 1.4649 1.251 0.39%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.67 1.07 1.05 1.32 1.72 2.90 2.80 -
P/RPS 0.19 0.23 0.25 0.32 0.39 0.79 1.08 -25.13%
P/EPS -2.48 22.91 43.53 -34.40 14.13 12.14 44.52 -
EY -40.39 4.37 2.30 -2.91 7.08 8.23 2.25 -
DY 0.00 1.87 0.00 0.00 4.36 4.26 2.14 -
P/NAPS 0.36 0.50 0.50 0.64 0.80 1.37 1.56 -21.67%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 26/02/14 26/02/13 28/02/12 24/02/11 25/02/10 -
Price 0.645 1.12 1.11 1.24 2.06 2.86 2.80 -
P/RPS 0.18 0.24 0.26 0.30 0.46 0.78 1.08 -25.80%
P/EPS -2.38 23.98 46.02 -32.31 16.92 11.98 44.52 -
EY -41.95 4.17 2.17 -3.09 5.91 8.35 2.25 -
DY 0.00 1.79 0.00 0.00 3.64 4.31 2.14 -
P/NAPS 0.35 0.53 0.53 0.60 0.96 1.36 1.56 -22.03%

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