[ANCOMNY] YoY TTM Result on 31-Aug-2011 [#1]

Announcement Date
27-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- 62.79%
YoY- 53.75%
View:
Show?
TTM Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 1,788,166 2,007,079 1,879,037 1,540,153 1,447,371 1,409,038 2,273,847 -3.92%
PBT 41,277 11,265 6,858 15,228 9,436 10,478 53,418 -4.20%
Tax -17,709 -18,772 -11,126 -8,710 -7,924 -29,612 117,903 -
NP 23,568 -7,507 -4,268 6,518 1,512 -19,134 171,321 -28.14%
-
NP to SH 8,377 -14,243 -12,031 -4,820 -10,422 -13,834 62,838 -28.51%
-
Tax Rate 42.90% 166.64% 162.23% 57.20% 83.98% 282.61% -220.72% -
Total Cost 1,764,598 2,014,586 1,883,305 1,533,635 1,445,859 1,428,172 2,102,526 -2.87%
-
Net Worth 277,069 274,026 294,173 301,739 290,958 216,371 375,261 -4.92%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div 2,159 - - - - 4,445 76,452 -44.80%
Div Payout % 25.78% - - - - 0.00% 121.67% -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 277,069 274,026 294,173 301,739 290,958 216,371 375,261 -4.92%
NOSH 214,782 215,769 216,304 214,000 203,467 216,371 216,914 -0.16%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 1.32% -0.37% -0.23% 0.42% 0.10% -1.36% 7.53% -
ROE 3.02% -5.20% -4.09% -1.60% -3.58% -6.39% 16.75% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 832.55 930.20 868.70 719.70 711.35 651.21 1,048.27 -3.76%
EPS 3.90 -6.60 -5.56 -2.25 -5.12 -6.39 28.97 -28.39%
DPS 1.00 0.00 0.00 0.00 0.00 2.05 35.25 -44.75%
NAPS 1.29 1.27 1.36 1.41 1.43 1.00 1.73 -4.77%
Adjusted Per Share Value based on latest NOSH - 214,000
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 176.70 198.33 185.67 152.19 143.02 139.23 224.69 -3.92%
EPS 0.83 -1.41 -1.19 -0.48 -1.03 -1.37 6.21 -28.48%
DPS 0.21 0.00 0.00 0.00 0.00 0.44 7.55 -44.94%
NAPS 0.2738 0.2708 0.2907 0.2982 0.2875 0.2138 0.3708 -4.92%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 - -
Price 0.585 0.31 0.38 0.36 0.52 0.63 0.00 -
P/RPS 0.07 0.03 0.04 0.05 0.07 0.10 0.00 -
P/EPS 15.00 -4.70 -6.83 -15.98 -10.15 -9.85 0.00 -
EY 6.67 -21.29 -14.64 -6.26 -9.85 -10.15 0.00 -
DY 1.71 0.00 0.00 0.00 0.00 3.26 0.00 -
P/NAPS 0.45 0.24 0.28 0.26 0.36 0.63 0.00 -
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 23/10/14 29/10/13 29/10/12 27/10/11 26/10/10 27/10/09 29/10/08 -
Price 0.465 0.355 0.44 0.35 0.54 0.61 0.53 -
P/RPS 0.06 0.04 0.05 0.05 0.08 0.09 0.05 3.08%
P/EPS 11.92 -5.38 -7.91 -15.54 -10.54 -9.54 1.83 36.63%
EY 8.39 -18.59 -12.64 -6.44 -9.49 -10.48 54.66 -26.81%
DY 2.15 0.00 0.00 0.00 0.00 3.37 66.50 -43.54%
P/NAPS 0.36 0.28 0.32 0.25 0.38 0.61 0.31 2.52%

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