[ANNUM] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[ANNUM] ANNUM BERHAD
Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 51.61%
YoY- 51.76%
Quarter Report
Latest QR
Upcoming QR
ANNUM's Result
ANNUM's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 120,335 118,304 123,672 124,160 130,702 179,033 265,992 -12.37%
PBT -17,740 -10,496 -2,939 -5,790 -12,405 -8,124 23,730 -
Tax -1,585 -3,616 -1,208 -169 51 3,024 -2,135 -4.83%
NP -19,325 -14,112 -4,147 -5,959 -12,354 -5,100 21,595 -
-
NP to SH -19,325 -14,112 -4,269 -5,959 -12,354 -5,002 21,595 -
-
Tax Rate - - - - - - 9.00% -
Total Cost 139,660 132,416 127,819 130,119 143,056 184,133 244,397 -8.89%
-
Net Worth 104,258 121,416 135,790 140,460 146,184 150,256 162,519 -7.12%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 7,494 -
Div Payout % - - - - - - 34.71% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 104,258 121,416 135,790 140,460 146,184 150,256 162,519 -7.12%
NOSH 75,005 74,948 75,022 75,112 74,966 75,128 74,893 0.02%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -16.06% -11.93% -3.35% -4.80% -9.45% -2.85% 8.12% -
ROE -18.54% -11.62% -3.14% -4.24% -8.45% -3.33% 13.29% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 160.43 157.85 164.85 165.30 174.35 238.30 355.16 -12.39%
EPS -25.76 -18.83 -5.69 -7.93 -16.48 -6.66 28.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.01 -
NAPS 1.39 1.62 1.81 1.87 1.95 2.00 2.17 -7.14%
Adjusted Per Share Value based on latest NOSH - 75,112
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 52.89 52.00 54.36 54.58 57.45 78.70 116.92 -12.37%
EPS -8.49 -6.20 -1.88 -2.62 -5.43 -2.20 9.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.29 -
NAPS 0.4583 0.5337 0.5969 0.6174 0.6426 0.6605 0.7144 -7.12%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.32 0.46 0.57 0.60 0.38 0.71 1.68 -
P/RPS 0.20 0.29 0.35 0.36 0.22 0.30 0.47 -13.26%
P/EPS -1.24 -2.44 -10.02 -7.56 -2.31 -10.66 5.83 -
EY -80.51 -40.93 -9.98 -13.22 -43.37 -9.38 17.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.96 -
P/NAPS 0.23 0.28 0.31 0.32 0.19 0.36 0.77 -18.22%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 08/02/10 25/02/09 29/02/08 14/02/07 -
Price 0.315 0.44 0.57 0.60 0.36 0.63 1.66 -
P/RPS 0.20 0.28 0.35 0.36 0.21 0.26 0.47 -13.26%
P/EPS -1.22 -2.34 -10.02 -7.56 -2.18 -9.46 5.76 -
EY -81.79 -42.79 -9.98 -13.22 -45.78 -10.57 17.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.03 -
P/NAPS 0.23 0.27 0.31 0.32 0.18 0.32 0.76 -18.04%

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