[ANZO] YoY TTM Result on 30-Sep-2007 [#3]

Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 10.19%
YoY- -236.13%
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 6,238 8,624 9,295 10,005 17,566 29,340 38,629 -26.19%
PBT 13,250 -4,392 -3,711 -17,650 -5,352 -6,214 -2,744 -
Tax 66 69 10 12 122 111 -146 -
NP 13,316 -4,323 -3,701 -17,638 -5,230 -6,103 -2,890 -
-
NP to SH 13,316 -4,323 -3,701 -17,566 -5,226 -6,105 -2,890 -
-
Tax Rate -0.50% - - - - - - -
Total Cost -7,078 12,947 12,996 27,643 22,796 35,443 41,519 -
-
Net Worth 24,921 -25,902 -21,561 -1,760,746 -4,308 4,991 9,701 17.02%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 24,921 -25,902 -21,561 -1,760,746 -4,308 4,991 9,701 17.02%
NOSH 173,428 22,654 22,631 22,666 22,678 22,689 21,559 41.52%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 213.47% -50.13% -39.82% -176.29% -29.77% -20.80% -7.48% -
ROE 53.43% 0.00% 0.00% 0.00% 0.00% -122.30% -29.79% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 3.60 38.07 41.07 44.14 77.46 129.31 179.18 -47.84%
EPS 7.68 -19.08 -16.35 -77.50 -23.04 -26.91 -13.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1437 -1.1434 -0.9527 -77.68 -0.19 0.22 0.45 -17.31%
Adjusted Per Share Value based on latest NOSH - 22,666
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 0.56 0.77 0.83 0.90 1.57 2.63 3.46 -26.16%
EPS 1.19 -0.39 -0.33 -1.57 -0.47 -0.55 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0223 -0.0232 -0.0193 -1.5775 -0.0039 0.0045 0.0087 16.97%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.14 0.25 0.25 0.32 0.14 0.40 0.65 -
P/RPS 3.89 0.66 0.61 0.72 0.18 0.31 0.36 48.66%
P/EPS 1.82 -1.31 -1.53 -0.41 -0.61 -1.49 -4.85 -
EY 54.84 -76.33 -65.41 -242.18 -164.60 -67.27 -20.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.00 0.00 0.00 0.00 1.82 1.44 -6.37%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 19/11/09 25/11/08 28/11/07 30/11/06 28/11/05 22/11/04 -
Price 0.14 0.37 0.13 0.37 0.16 0.38 0.60 -
P/RPS 3.89 0.97 0.32 0.84 0.21 0.29 0.33 50.83%
P/EPS 1.82 -1.94 -0.79 -0.48 -0.69 -1.41 -4.48 -
EY 54.84 -51.57 -125.79 -209.45 -144.03 -70.81 -22.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.00 0.00 0.00 0.00 1.73 1.33 -5.12%

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