[ANCOMLB] QoQ Annualized Quarter Result on 28-Feb-2013 [#3]

Stock
[ANCOMLB] ANCOM LOGISTICS BERHAD
Announcement Date
30-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- -100.47%
YoY- -100.25%
Quarter Report
Latest QR
Upcoming QR
ANCOMLB's Result
ANCOMLB's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 65,850 64,760 61,463 62,182 63,336 64,668 62,069 4.01%
PBT 3,880 5,000 2,761 1,701 2,938 4,412 5,132 -16.99%
Tax -1,300 -1,456 -982 -668 -520 8 -1,717 -16.91%
NP 2,580 3,544 1,779 1,033 2,418 4,420 3,415 -17.03%
-
NP to SH 1,216 2,268 628 -6 1,432 3,400 2,363 -35.75%
-
Tax Rate 33.51% 29.12% 35.57% 39.27% 17.70% -0.18% 33.46% -
Total Cost 63,270 61,216 59,684 61,149 60,918 60,248 58,654 5.17%
-
Net Worth 56,794 56,794 56,794 70,992 70,992 70,992 70,992 -13.81%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - 63 94 - - -
Div Payout % - - - 0.00% 6.61% - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 56,794 56,794 56,794 70,992 70,992 70,992 70,992 -13.81%
NOSH 473,286 473,286 473,286 473,286 473,286 473,286 473,286 0.00%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 3.92% 5.47% 2.89% 1.66% 3.82% 6.83% 5.50% -
ROE 2.14% 3.99% 1.11% -0.01% 2.02% 4.79% 3.33% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 13.91 13.68 12.99 13.14 13.38 13.66 13.11 4.02%
EPS 0.26 0.48 0.13 0.00 0.30 0.72 0.50 -35.30%
DPS 0.00 0.00 0.00 0.01 0.02 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.15 0.15 0.15 0.15 -13.81%
Adjusted Per Share Value based on latest NOSH - 473,286
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 13.91 13.68 12.99 13.14 13.38 13.66 13.11 4.02%
EPS 0.26 0.48 0.13 0.00 0.30 0.72 0.50 -35.30%
DPS 0.00 0.00 0.00 0.01 0.02 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.15 0.15 0.15 0.15 -13.81%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.19 0.175 0.145 0.14 0.15 0.14 0.16 -
P/RPS 1.37 1.28 1.12 1.07 1.12 1.02 1.22 8.02%
P/EPS 73.95 36.52 109.28 -9,940.00 49.58 19.49 32.05 74.52%
EY 1.35 2.74 0.92 -0.01 2.02 5.13 3.12 -42.76%
DY 0.00 0.00 0.00 0.10 0.13 0.00 0.00 -
P/NAPS 1.58 1.46 1.21 0.93 1.00 0.93 1.07 29.64%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 27/01/14 29/10/13 31/07/13 30/04/13 30/01/13 29/10/12 31/07/12 -
Price 0.14 0.18 0.135 0.135 0.15 0.16 0.14 -
P/RPS 1.01 1.32 1.04 1.03 1.12 1.17 1.07 -3.77%
P/EPS 54.49 37.56 101.74 -9,585.00 49.58 22.27 28.04 55.66%
EY 1.84 2.66 0.98 -0.01 2.02 4.49 3.57 -35.69%
DY 0.00 0.00 0.00 0.10 0.13 0.00 0.00 -
P/NAPS 1.17 1.50 1.13 0.90 1.00 1.07 0.93 16.52%

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