[ANCOMLB] YoY Quarter Result on 30-Nov-2012 [#2]

Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- -115.76%
YoY- -117.63%
View:
Show?
Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 8,644 7,574 16,735 15,501 15,213 16,368 13,893 -7.60%
PBT 575 375 690 366 1,515 925 -68 -
Tax -254 -244 -286 -262 -514 -227 -109 15.13%
NP 321 131 404 104 1,001 698 -177 -
-
NP to SH 30 -267 41 -134 760 1,276 -177 -
-
Tax Rate 44.17% 65.07% 41.45% 71.58% 33.93% 24.54% - -
Total Cost 8,323 7,443 16,331 15,397 14,212 15,670 14,070 -8.37%
-
Net Worth 28,397 33,130 56,794 70,992 80,750 26,136 27,814 0.34%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - 47 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 28,397 33,130 56,794 70,992 80,750 26,136 27,814 0.34%
NOSH 473,286 473,286 473,286 473,286 475,000 261,363 252,857 11.00%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 3.71% 1.73% 2.41% 0.67% 6.58% 4.26% -1.27% -
ROE 0.11% -0.81% 0.07% -0.19% 0.94% 4.88% -0.64% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 1.83 1.60 3.54 3.28 3.20 6.26 5.49 -16.72%
EPS 0.01 -0.06 0.01 -0.03 0.16 0.08 -0.07 -
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.12 0.15 0.17 0.10 0.11 -9.60%
Adjusted Per Share Value based on latest NOSH - 473,286
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 1.83 1.60 3.54 3.28 3.21 3.46 2.94 -7.59%
EPS 0.01 -0.06 0.01 -0.03 0.16 0.27 -0.04 -
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.12 0.15 0.1706 0.0552 0.0588 0.33%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 20/11/09 -
Price 0.105 0.13 0.19 0.15 0.17 0.055 0.055 -
P/RPS 5.75 8.12 5.37 4.58 5.31 0.88 1.00 33.83%
P/EPS 1,656.50 -230.44 2,193.28 -529.80 106.25 11.27 -78.57 -
EY 0.06 -0.43 0.05 -0.19 0.94 8.88 -1.27 -
DY 0.00 0.00 0.00 0.07 0.00 0.00 0.00 -
P/NAPS 1.75 1.86 1.58 1.00 1.00 0.55 0.50 23.20%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 29/01/16 30/01/15 27/01/14 30/01/13 20/01/12 25/01/11 26/01/10 -
Price 0.105 0.14 0.14 0.15 0.16 0.12 0.055 -
P/RPS 5.75 8.75 3.96 4.58 5.00 1.92 1.00 33.83%
P/EPS 1,656.50 -248.16 1,616.10 -529.80 100.00 24.58 -78.57 -
EY 0.06 -0.40 0.06 -0.19 1.00 4.07 -1.27 -
DY 0.00 0.00 0.00 0.07 0.00 0.00 0.00 -
P/NAPS 1.75 2.00 1.17 1.00 0.94 1.20 0.50 23.20%

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