[ANZO] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -475.38%
YoY- -189.37%
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 9,233 7,076 9,130 13,969 28,829 37,692 26,298 -15.99%
PBT 12,025 -3,922 -5,412 -16,466 -5,680 -5,546 -394 -
Tax 136 0 107 11 19 216 -146 -
NP 12,161 -3,922 -5,305 -16,455 -5,661 -5,330 -540 -
-
NP to SH 12,161 -3,922 -5,305 -16,381 -5,661 -5,330 -540 -
-
Tax Rate -1.13% - - - - - - -
Total Cost -2,928 10,998 14,435 30,424 34,490 43,022 26,838 -
-
Net Worth 5,423 -22,852 -18,885 -13,576 2,803 7,513 10,613 -10.57%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 5,423 -22,852 -18,885 -13,576 2,803 7,513 10,613 -10.57%
NOSH 36,377 22,718 22,673 22,668 22,630 22,097 20,810 9.74%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 131.71% -55.43% -58.11% -117.80% -19.64% -14.14% -2.05% -
ROE 224.21% 0.00% 0.00% 0.00% -201.90% -70.94% -5.09% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 25.38 31.15 40.27 61.62 127.39 170.57 126.37 -23.45%
EPS 31.45 -17.30 -23.40 -72.26 -25.00 -24.12 -2.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1491 -1.0059 -0.8329 -0.5989 0.1239 0.34 0.51 -18.51%
Adjusted Per Share Value based on latest NOSH - 22,669
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 0.83 0.63 0.82 1.25 2.58 3.38 2.36 -15.97%
EPS 1.09 -0.35 -0.48 -1.47 -0.51 -0.48 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0049 -0.0205 -0.0169 -0.0122 0.0025 0.0067 0.0095 -10.43%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.20 0.13 0.29 0.14 0.32 0.56 0.99 -
P/RPS 0.79 0.42 0.72 0.23 0.25 0.33 0.78 0.21%
P/EPS 0.60 -0.75 -1.24 -0.19 -1.28 -2.32 -38.15 -
EY 167.15 -132.79 -80.68 -516.16 -78.17 -43.07 -2.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.00 0.00 0.00 2.58 1.65 1.94 -5.97%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 27/02/08 28/02/07 13/04/06 28/02/05 27/02/04 -
Price 0.17 0.13 0.29 0.12 0.29 0.46 0.99 -
P/RPS 0.67 0.42 0.72 0.19 0.23 0.27 0.78 -2.49%
P/EPS 0.51 -0.75 -1.24 -0.17 -1.16 -1.91 -38.15 -
EY 196.65 -132.79 -80.68 -602.19 -86.26 -52.43 -2.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.00 0.00 0.00 2.34 1.35 1.94 -8.47%

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