[ANCOMNY] YoY Quarter Result on 31-Aug-2009 [#1]

Announcement Date
27-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- 146.55%
YoY- -74.61%
View:
Show?
Quarter Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 515,714 386,881 354,211 396,159 638,056 594,408 339,641 7.20%
PBT 497 7,070 -7,905 16,190 20,802 12,459 10,380 -39.71%
Tax -2,453 -4,354 -1,795 -4,547 -6,816 -2,774 -4,771 -10.48%
NP -1,956 2,716 -9,700 11,643 13,986 9,685 5,609 -
-
NP to SH -3,980 -963 -9,095 2,445 9,631 2,048 1,062 -
-
Tax Rate 493.56% 61.58% - 28.09% 32.77% 22.27% 45.96% -
Total Cost 517,670 384,165 363,911 384,516 624,070 584,723 334,032 7.56%
-
Net Worth 294,173 301,739 290,958 331,048 375,261 303,335 286,360 0.44%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 294,173 301,739 290,958 331,048 375,261 303,335 286,360 0.44%
NOSH 216,304 214,000 203,467 216,371 216,914 193,207 189,642 2.21%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin -0.38% 0.70% -2.74% 2.94% 2.19% 1.63% 1.65% -
ROE -1.35% -0.32% -3.13% 0.74% 2.57% 0.68% 0.37% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 238.42 180.79 174.09 183.09 294.15 307.65 179.10 4.87%
EPS -1.84 -0.45 -4.21 1.13 4.44 1.06 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.41 1.43 1.53 1.73 1.57 1.51 -1.72%
Adjusted Per Share Value based on latest NOSH - 216,371
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 50.96 38.23 35.00 39.14 63.05 58.73 33.56 7.20%
EPS -0.39 -0.10 -0.90 0.24 0.95 0.20 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2907 0.2981 0.2875 0.3271 0.3708 0.2997 0.2829 0.45%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 - - - -
Price 0.38 0.36 0.52 0.63 0.00 0.00 0.00 -
P/RPS 0.16 0.20 0.30 0.34 0.00 0.00 0.00 -
P/EPS -20.65 -80.00 -11.63 55.75 0.00 0.00 0.00 -
EY -4.84 -1.25 -8.60 1.79 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.36 0.41 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 29/10/12 27/10/11 26/10/10 27/10/09 29/10/08 30/10/07 30/10/06 -
Price 0.44 0.35 0.54 0.61 0.53 0.00 0.00 -
P/RPS 0.18 0.19 0.31 0.33 0.18 0.00 0.00 -
P/EPS -23.91 -77.78 -12.08 53.98 11.94 0.00 0.00 -
EY -4.18 -1.29 -8.28 1.85 8.38 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.25 0.38 0.40 0.31 0.00 0.00 -

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