[ANCOMLB] QoQ Annualized Quarter Result on 31-May-2005 [#4]

Stock
[ANCOMLB] ANCOM LOGISTICS BERHAD
Announcement Date
28-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-May-2005 [#4]
Profit Trend
QoQ- -46.34%
YoY- -234.71%
Quarter Report
Latest QR
Upcoming QR
ANCOMLB's Result
ANCOMLB's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 378,516 371,414 352,756 305,638 311,574 324,592 314,792 13.11%
PBT 8,536 5,812 -5,388 -11,096 -3,025 -9,800 14,120 -28.57%
Tax -4,825 -4,606 -2,192 -6,183 -8,816 -2,112 -5,376 -6.97%
NP 3,710 1,206 -7,580 -17,279 -11,841 -11,912 8,744 -43.62%
-
NP to SH 3,710 1,206 -7,580 -17,329 -11,841 -11,912 8,744 -43.62%
-
Tax Rate 56.53% 79.25% - - - - 38.07% -
Total Cost 374,805 370,208 360,336 322,917 323,415 336,504 306,048 14.50%
-
Net Worth 134,487 133,708 101,239 100,420 109,064 116,530 119,236 8.37%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 134,487 133,708 101,239 100,420 109,064 116,530 119,236 8.37%
NOSH 258,629 262,173 259,589 257,488 259,678 258,956 248,409 2.73%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 0.98% 0.32% -2.15% -5.65% -3.80% -3.67% 2.78% -
ROE 2.76% 0.90% -7.49% -17.26% -10.86% -10.22% 7.33% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 146.35 141.67 135.89 118.70 119.98 125.35 126.72 10.10%
EPS 1.65 0.46 -2.92 -6.73 -4.56 -4.60 3.52 -39.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.39 0.39 0.42 0.45 0.48 5.49%
Adjusted Per Share Value based on latest NOSH - 260,740
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 79.98 78.48 74.53 64.58 65.83 68.58 66.51 13.12%
EPS 0.78 0.25 -1.60 -3.66 -2.50 -2.52 1.85 -43.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2842 0.2825 0.2139 0.2122 0.2304 0.2462 0.2519 8.39%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 31/08/04 -
Price 0.37 0.28 0.32 0.26 0.32 0.37 0.44 -
P/RPS 0.25 0.20 0.24 0.22 0.27 0.30 0.35 -20.14%
P/EPS 25.79 60.87 -10.96 -3.86 -7.02 -8.04 12.50 62.28%
EY 3.88 1.64 -9.13 -25.88 -14.25 -12.43 8.00 -38.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.55 0.82 0.67 0.76 0.82 0.92 -15.90%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 14/04/06 26/01/06 28/10/05 28/07/05 29/04/05 02/02/05 28/10/04 -
Price 0.37 0.25 0.24 0.32 0.33 0.34 0.38 -
P/RPS 0.25 0.18 0.18 0.27 0.28 0.27 0.30 -11.47%
P/EPS 25.79 54.35 -8.22 -4.75 -7.24 -7.39 10.80 78.94%
EY 3.88 1.84 -12.17 -21.03 -13.82 -13.53 9.26 -44.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.49 0.62 0.82 0.79 0.76 0.79 -6.88%

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