[ANCOMLB] QoQ Annualized Quarter Result on 29-Feb-2004 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ- 281.29%
YoY--%
View:
Show?
Annualized Quarter Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 324,592 314,792 261,755 215,686 221,064 222,424 255,230 17.33%
PBT -9,800 14,120 18,791 7,913 3,176 7,316 14,878 -
Tax -2,112 -5,376 -5,927 -5,984 -2,670 -3,292 -5,202 -45.08%
NP -11,912 8,744 12,864 1,929 506 4,024 9,676 -
-
NP to SH -11,912 8,744 12,864 1,929 506 4,024 9,676 -
-
Tax Rate - 38.07% 31.54% 75.62% 84.07% 45.00% 34.96% -
Total Cost 336,504 306,048 248,891 213,757 220,558 218,400 245,554 23.30%
-
Net Worth 116,530 119,236 65,098 0 0 0 -12,262 -
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 116,530 119,236 65,098 0 0 0 -12,262 -
NOSH 258,956 248,409 141,518 113,936 38,923 43,362 10,134 762.44%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin -3.67% 2.78% 4.91% 0.89% 0.23% 1.81% 3.79% -
ROE -10.22% 7.33% 19.76% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 125.35 126.72 184.96 189.30 567.95 512.95 2,518.54 -86.39%
EPS -4.60 3.52 9.09 1.69 1.30 9.28 95.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.48 0.46 0.00 0.00 0.00 -1.21 -
Adjusted Per Share Value based on latest NOSH - 149,249
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 68.58 66.51 55.31 45.57 46.71 47.00 53.93 17.32%
EPS -2.52 1.85 2.72 0.41 0.11 0.85 2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2462 0.2519 0.1375 0.00 0.00 0.00 -0.0259 -
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 31/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 0.37 0.44 1.04 1.30 1.17 1.11 0.62 -
P/RPS 0.30 0.35 0.56 0.69 0.21 0.22 0.02 505.22%
P/EPS -8.04 12.50 11.44 76.77 90.00 11.96 0.65 -
EY -12.43 8.00 8.74 1.30 1.11 8.36 154.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.92 2.26 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 02/02/05 28/10/04 29/07/04 - - - - -
Price 0.34 0.38 0.51 0.00 0.00 0.00 0.00 -
P/RPS 0.27 0.30 0.28 0.00 0.00 0.00 0.00 -
P/EPS -7.39 10.80 5.61 0.00 0.00 0.00 0.00 -
EY -13.53 9.26 17.82 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.79 1.11 0.00 0.00 0.00 0.00 -

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