[ANZO] YoY TTM Result on 30-Sep-2003 [#3]

Announcement Date
24-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -96.31%
YoY- -92.75%
Quarter Report
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 17,566 29,340 38,629 20,935 29,113 30,843 43,946 -14.16%
PBT -5,352 -6,214 -2,744 -87 643 2,041 -12,223 -12.85%
Tax 122 111 -146 124 -133 -700 12,780 -53.92%
NP -5,230 -6,103 -2,890 37 510 1,341 557 -
-
NP to SH -5,226 -6,105 -2,890 37 510 1,341 -11,670 -12.52%
-
Tax Rate - - - - 20.68% 34.30% - -
Total Cost 22,796 35,443 41,519 20,898 28,603 29,502 43,389 -10.16%
-
Net Worth -4,308 4,991 9,701 10,093 10,302 9,675 8,155 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 -4,308 4,991 9,701 10,093 10,302 9,675 8,155 -
NOSH 22,678 22,689 21,559 19,791 19,812 19,838 19,852 2.24%
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 -29.77% -20.80% -7.48% 0.18% 1.75% 4.35% 1.27% -
ROE 0.00% -122.30% -29.79% 0.37% 4.95% 13.86% -143.09% -
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 77.46 129.31 179.18 105.78 146.94 155.47 221.36 -16.04%
EPS -23.04 -26.91 -13.40 0.19 2.57 6.76 -58.78 -14.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.19 0.22 0.45 0.51 0.52 0.4877 0.4108 -
Adjusted Per Share Value based on latest NOSH - 19,791
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1.57 2.63 3.46 1.88 2.61 2.76 3.94 -14.21%
EPS -0.47 -0.55 -0.26 0.00 0.05 0.12 -1.05 -12.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0039 0.0045 0.0087 0.009 0.0092 0.0087 0.0073 -
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 27/09/01 29/09/00 -
Price 0.14 0.40 0.65 0.83 0.79 0.80 1.35 -
P/RPS 0.18 0.31 0.36 0.78 0.54 0.51 0.61 -18.39%
P/EPS -0.61 -1.49 -4.85 443.98 30.69 11.84 -2.30 -19.83%
EY -164.60 -67.27 -20.62 0.23 3.26 8.45 -43.54 24.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.82 1.44 1.63 1.52 1.64 3.29 -
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 30/11/06 28/11/05 22/11/04 21/11/03 29/11/02 04/12/01 16/11/00 -
Price 0.16 0.38 0.60 0.91 0.56 1.03 1.10 -
P/RPS 0.21 0.29 0.33 0.86 0.38 0.66 0.50 -13.45%
P/EPS -0.69 -1.41 -4.48 486.77 21.75 15.24 -1.87 -15.30%
EY -144.03 -70.81 -22.34 0.21 4.60 6.56 -53.44 17.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.73 1.33 1.78 1.08 2.11 2.68 -

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