[ANNJOO] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -77.41%
YoY- 226.32%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 333,297 133,112 126,616 108,242 70,796 87,312 88,584 24.70%
PBT 27,630 -553 14,802 3,839 4,092 5,062 3,005 44.71%
Tax 7,651 -149 -5,683 -2,599 -3,712 -1,394 -3,005 -
NP 35,281 -702 9,119 1,240 380 3,668 0 -
-
NP to SH 27,839 -1,067 9,119 1,240 380 3,668 -14,146 -
-
Tax Rate -27.69% - 38.39% 67.70% 90.71% 27.54% 100.00% -
Total Cost 298,016 133,814 117,497 107,002 70,416 83,644 88,584 22.39%
-
Net Worth 634,475 484,253 447,997 379,914 357,199 329,115 218,372 19.44%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 20,249 9,575 15,905 - 15,199 8,793 5,459 24.40%
Div Payout % 72.74% 0.00% 174.42% - 4,000.00% 239.73% 0.00% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 634,475 484,253 447,997 379,914 357,199 329,115 218,372 19.44%
NOSH 337,486 273,589 265,087 263,829 253,333 251,232 155,980 13.72%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 10.59% -0.53% 7.20% 1.15% 0.54% 4.20% 0.00% -
ROE 4.39% -0.22% 2.04% 0.33% 0.11% 1.11% -6.48% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 98.76 48.65 47.76 41.03 27.95 34.75 56.79 9.65%
EPS 7.68 -0.39 3.44 0.47 0.15 1.46 -9.07 -
DPS 6.00 3.50 6.00 0.00 6.00 3.50 3.50 9.39%
NAPS 1.88 1.77 1.69 1.44 1.41 1.31 1.40 5.03%
Adjusted Per Share Value based on latest NOSH - 263,829
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 46.36 18.52 17.61 15.06 9.85 12.14 12.32 24.70%
EPS 3.87 -0.15 1.27 0.17 0.05 0.51 -1.97 -
DPS 2.82 1.33 2.21 0.00 2.11 1.22 0.76 24.41%
NAPS 0.8825 0.6736 0.6231 0.5284 0.4968 0.4578 0.3037 19.44%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.48 0.96 2.11 1.41 0.95 0.90 1.21 -
P/RPS 1.50 1.97 4.42 3.44 3.40 2.59 2.13 -5.67%
P/EPS 17.94 -246.15 61.34 300.00 633.33 61.64 -13.34 -
EY 5.57 -0.41 1.63 0.33 0.16 1.62 -7.50 -
DY 4.05 3.65 2.84 0.00 6.32 3.89 2.89 5.78%
P/NAPS 0.79 0.54 1.25 0.98 0.67 0.69 0.86 -1.40%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 14/02/07 24/02/06 25/02/05 26/02/04 28/02/03 03/04/02 28/03/01 -
Price 2.55 1.00 2.10 1.50 0.95 0.96 1.01 -
P/RPS 2.58 2.06 4.40 3.66 3.40 2.76 1.78 6.37%
P/EPS 30.91 -256.41 61.05 319.15 633.33 65.75 -11.14 -
EY 3.23 -0.39 1.64 0.31 0.16 1.52 -8.98 -
DY 2.35 3.50 2.86 0.00 6.32 3.65 3.47 -6.28%
P/NAPS 1.36 0.56 1.24 1.04 0.67 0.73 0.72 11.17%

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