[ANNJOO] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -35.23%
YoY- 153.61%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 477,319 375,370 137,628 136,357 106,157 80,753 101,577 29.40%
PBT 53,899 35,606 3,371 21,659 8,312 8,438 7,282 39.57%
Tax -7,219 -6,219 -2,013 -7,741 -2,824 -3,531 -2,064 23.19%
NP 46,680 29,387 1,358 13,918 5,488 4,907 5,218 44.05%
-
NP to SH 50,151 21,945 1,135 13,918 5,488 4,907 5,218 45.78%
-
Tax Rate 13.39% 17.47% 59.72% 35.74% 33.97% 41.85% 28.34% -
Total Cost 430,639 345,983 136,270 122,439 100,669 75,846 96,359 28.32%
-
Net Worth 672,265 634,716 456,702 450,678 354,488 352,297 261,892 17.00%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - 13,504 - - 15,755 - - -
Div Payout % - 61.54% - - 287.08% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 672,265 634,716 456,702 450,678 354,488 352,297 261,892 17.00%
NOSH 336,132 337,615 270,238 265,104 262,583 251,641 198,403 9.17%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 9.78% 7.83% 0.99% 10.21% 5.17% 6.08% 5.14% -
ROE 7.46% 3.46% 0.25% 3.09% 1.55% 1.39% 1.99% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 142.00 111.18 50.93 51.44 40.43 32.09 51.20 18.52%
EPS 9.93 6.50 0.42 5.25 2.09 1.95 2.63 24.77%
DPS 0.00 4.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 2.00 1.88 1.69 1.70 1.35 1.40 1.32 7.16%
Adjusted Per Share Value based on latest NOSH - 265,104
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 82.50 64.88 23.79 23.57 18.35 13.96 17.56 29.40%
EPS 8.67 3.79 0.20 2.41 0.95 0.85 0.90 45.84%
DPS 0.00 2.33 0.00 0.00 2.72 0.00 0.00 -
NAPS 1.1619 1.097 0.7893 0.7789 0.6127 0.6089 0.4526 17.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 3.88 1.26 1.40 1.73 1.36 0.97 0.75 -
P/RPS 2.73 1.13 2.75 3.36 3.36 3.02 1.46 10.98%
P/EPS 26.01 19.38 333.33 32.95 65.07 49.74 28.52 -1.52%
EY 3.85 5.16 0.30 3.03 1.54 2.01 3.51 1.55%
DY 0.00 3.17 0.00 0.00 4.41 0.00 0.00 -
P/NAPS 1.94 0.67 0.83 1.02 1.01 0.69 0.57 22.63%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 07/11/07 29/11/06 30/11/05 25/11/04 20/11/03 28/11/02 28/11/01 -
Price 4.14 1.49 1.12 1.69 1.32 0.94 0.87 -
P/RPS 2.92 1.34 2.20 3.29 3.27 2.93 1.70 9.43%
P/EPS 27.75 22.92 266.67 32.19 63.16 48.21 33.08 -2.88%
EY 3.60 4.36 0.37 3.11 1.58 2.07 3.02 2.96%
DY 0.00 2.68 0.00 0.00 4.55 0.00 0.00 -
P/NAPS 2.07 0.79 0.66 0.99 0.98 0.67 0.66 20.97%

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