[ANZO] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -69.81%
YoY- -4.35%
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 11,316 6,089 3,075 5,142 3,939 3,782 9,429 3.08%
PBT -1,137 -779 -1,354 -2,229 -2,070 -2,913 269 -
Tax 205 16 0 69 0 1 0 -
NP -932 -763 -1,354 -2,160 -2,070 -2,912 269 -
-
NP to SH -923 -770 -1,354 -2,160 -2,070 -2,912 268 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 12,248 6,852 4,429 7,302 6,009 6,694 9,160 4.95%
-
Net Worth 30,694 0 23,621 -24,958 -20,953 -16,481 3,179 45.87%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 30,694 0 23,621 -24,958 -20,953 -16,481 3,179 45.87%
NOSH 180,980 173,846 163,132 22,665 22,672 22,661 22,711 41.28%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -8.24% -12.53% -44.03% -42.01% -52.55% -77.00% 2.85% -
ROE -3.01% 0.00% -5.73% 0.00% 0.00% 0.00% 8.43% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 6.25 3.50 1.88 22.69 17.37 16.69 41.52 -27.04%
EPS -0.51 -0.45 -0.83 -9.53 -9.13 -12.85 1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1696 0.00 0.1448 -1.1012 -0.9242 -0.7273 0.14 3.24%
Adjusted Per Share Value based on latest NOSH - 22,653
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.01 0.55 0.28 0.46 0.35 0.34 0.84 3.11%
EPS -0.08 -0.07 -0.12 -0.19 -0.19 -0.26 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0275 0.00 0.0212 -0.0224 -0.0188 -0.0148 0.0028 46.28%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.42 0.09 0.13 0.06 0.19 0.19 0.15 -
P/RPS 6.72 2.57 6.90 0.26 1.09 1.14 0.36 62.79%
P/EPS -82.35 -20.32 -15.66 -0.63 -2.08 -1.48 12.71 -
EY -1.21 -4.92 -6.38 -158.83 -48.05 -67.63 7.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 0.00 0.90 0.00 0.00 0.00 1.07 15.02%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 17/08/11 01/09/10 25/08/09 28/08/08 29/08/07 30/08/06 -
Price 0.44 0.09 0.14 0.19 0.20 0.28 0.10 -
P/RPS 7.04 2.57 7.43 0.84 1.15 1.68 0.24 75.52%
P/EPS -86.27 -20.32 -16.87 -1.99 -2.19 -2.18 8.47 -
EY -1.16 -4.92 -5.93 -50.16 -45.65 -45.89 11.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 0.00 0.97 0.00 0.00 0.00 0.71 24.04%

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