[ANNJOO] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -76.19%
YoY- 11.84%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 375,370 137,628 136,357 106,157 80,753 101,577 102,296 24.18%
PBT 35,606 3,371 21,659 8,312 8,438 7,282 8,355 27.31%
Tax -6,219 -2,013 -7,741 -2,824 -3,531 -2,064 -3,755 8.76%
NP 29,387 1,358 13,918 5,488 4,907 5,218 4,600 36.19%
-
NP to SH 21,945 1,135 13,918 5,488 4,907 5,218 4,600 29.73%
-
Tax Rate 17.47% 59.72% 35.74% 33.97% 41.85% 28.34% 44.94% -
Total Cost 345,983 136,270 122,439 100,669 75,846 96,359 97,696 23.44%
-
Net Worth 634,716 456,702 450,678 354,488 352,297 261,892 289,629 13.96%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 13,504 - - 15,755 - - - -
Div Payout % 61.54% - - 287.08% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 634,716 456,702 450,678 354,488 352,297 261,892 289,629 13.96%
NOSH 337,615 270,238 265,104 262,583 251,641 198,403 154,882 13.86%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 7.83% 0.99% 10.21% 5.17% 6.08% 5.14% 4.50% -
ROE 3.46% 0.25% 3.09% 1.55% 1.39% 1.99% 1.59% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 111.18 50.93 51.44 40.43 32.09 51.20 66.05 9.06%
EPS 6.50 0.42 5.25 2.09 1.95 2.63 2.97 13.93%
DPS 4.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.88 1.69 1.70 1.35 1.40 1.32 1.87 0.08%
Adjusted Per Share Value based on latest NOSH - 262,583
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 64.88 23.79 23.57 18.35 13.96 17.56 17.68 24.18%
EPS 3.79 0.20 2.41 0.95 0.85 0.90 0.80 29.58%
DPS 2.33 0.00 0.00 2.72 0.00 0.00 0.00 -
NAPS 1.097 0.7893 0.7789 0.6127 0.6089 0.4526 0.5006 13.96%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.26 1.40 1.73 1.36 0.97 0.75 1.55 -
P/RPS 1.13 2.75 3.36 3.36 3.02 1.46 2.35 -11.48%
P/EPS 19.38 333.33 32.95 65.07 49.74 28.52 52.19 -15.21%
EY 5.16 0.30 3.03 1.54 2.01 3.51 1.92 17.90%
DY 3.17 0.00 0.00 4.41 0.00 0.00 0.00 -
P/NAPS 0.67 0.83 1.02 1.01 0.69 0.57 0.83 -3.50%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 30/11/05 25/11/04 20/11/03 28/11/02 28/11/01 29/11/00 -
Price 1.49 1.12 1.69 1.32 0.94 0.87 1.40 -
P/RPS 1.34 2.20 3.29 3.27 2.93 1.70 2.12 -7.35%
P/EPS 22.92 266.67 32.19 63.16 48.21 33.08 47.14 -11.31%
EY 4.36 0.37 3.11 1.58 2.07 3.02 2.12 12.76%
DY 2.68 0.00 0.00 4.55 0.00 0.00 0.00 -
P/NAPS 0.79 0.66 0.99 0.98 0.67 0.66 0.75 0.86%

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