[ANCOMLB] QoQ Annualized Quarter Result on 30-Nov-2005 [#2]

Stock
[ANCOMLB] ANCOM LOGISTICS BERHAD
Announcement Date
26-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- 115.91%
YoY- 110.12%
Quarter Report
Latest QR
Upcoming QR
ANCOMLB's Result
ANCOMLB's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 437,028 387,285 378,516 371,414 352,756 305,638 311,574 25.22%
PBT 22,848 10,822 8,536 5,812 -5,388 -11,096 -3,025 -
Tax -7,764 -4,995 -4,825 -4,606 -2,192 -6,183 -8,816 -8.10%
NP 15,084 5,827 3,710 1,206 -7,580 -17,279 -11,841 -
-
NP to SH 15,084 6,508 3,710 1,206 -7,580 -17,329 -11,841 -
-
Tax Rate 33.98% 46.16% 56.53% 79.25% - - - -
Total Cost 421,944 381,458 374,805 370,208 360,336 322,917 323,415 19.34%
-
Net Worth 143,037 137,419 134,487 133,708 101,239 100,420 109,064 19.75%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 143,037 137,419 134,487 133,708 101,239 100,420 109,064 19.75%
NOSH 260,068 259,282 258,629 262,173 259,589 257,488 259,678 0.09%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 3.45% 1.50% 0.98% 0.32% -2.15% -5.65% -3.80% -
ROE 10.55% 4.74% 2.76% 0.90% -7.49% -17.26% -10.86% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 168.04 149.37 146.35 141.67 135.89 118.70 119.98 25.10%
EPS 5.80 2.51 1.65 0.46 -2.92 -6.73 -4.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.53 0.52 0.51 0.39 0.39 0.42 19.63%
Adjusted Per Share Value based on latest NOSH - 260,208
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 92.34 81.83 79.98 78.48 74.53 64.58 65.83 25.23%
EPS 3.19 1.38 0.78 0.25 -1.60 -3.66 -2.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3022 0.2904 0.2842 0.2825 0.2139 0.2122 0.2304 19.76%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.45 0.28 0.37 0.28 0.32 0.26 0.32 -
P/RPS 0.27 0.19 0.25 0.20 0.24 0.22 0.27 0.00%
P/EPS 7.76 11.16 25.79 60.87 -10.96 -3.86 -7.02 -
EY 12.89 8.96 3.88 1.64 -9.13 -25.88 -14.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.53 0.71 0.55 0.82 0.67 0.76 5.18%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/10/06 28/07/06 14/04/06 26/01/06 28/10/05 28/07/05 29/04/05 -
Price 0.50 0.35 0.37 0.25 0.24 0.32 0.33 -
P/RPS 0.30 0.23 0.25 0.18 0.18 0.27 0.28 4.69%
P/EPS 8.62 13.94 25.79 54.35 -8.22 -4.75 -7.24 -
EY 11.60 7.17 3.88 1.84 -12.17 -21.03 -13.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.66 0.71 0.49 0.62 0.82 0.79 9.85%

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