[ANCOMLB] QoQ Annualized Quarter Result on 31-May-2014 [#4]

Stock
[ANCOMLB] ANCOM LOGISTICS BERHAD
Announcement Date
25-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- -17.91%
YoY- 2064.97%
Quarter Report
Latest QR
Upcoming QR
ANCOMLB's Result
ANCOMLB's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 30,917 30,924 31,552 49,729 54,246 65,850 64,760 -38.99%
PBT 805 1,364 1,228 14,939 19,153 3,880 5,000 -70.50%
Tax -1,106 -826 -676 -1,016 -1,516 -1,300 -1,456 -16.78%
NP -301 538 552 13,923 17,637 2,580 3,544 -
-
NP to SH -1,458 -676 -284 13,596 16,561 1,216 2,268 -
-
Tax Rate 137.39% 60.56% 55.05% 6.80% 7.92% 33.51% 29.12% -
Total Cost 31,218 30,386 31,000 35,806 36,609 63,270 61,216 -36.24%
-
Net Worth 33,130 33,130 33,130 52,061 52,061 56,794 56,794 -30.25%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - - 189 252 - - -
Div Payout % - - - 1.39% 1.52% - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 33,130 33,130 33,130 52,061 52,061 56,794 56,794 -30.25%
NOSH 473,286 473,286 473,286 473,286 473,286 473,286 473,286 0.00%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin -0.97% 1.74% 1.75% 28.00% 32.51% 3.92% 5.47% -
ROE -4.40% -2.04% -0.86% 26.12% 31.81% 2.14% 3.99% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 6.53 6.53 6.67 10.51 11.46 13.91 13.68 -39.00%
EPS -0.31 -0.14 -0.08 2.87 3.49 0.26 0.48 -
DPS 0.00 0.00 0.00 0.04 0.05 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.11 0.11 0.12 0.12 -30.25%
Adjusted Per Share Value based on latest NOSH - 473,286
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 6.53 6.53 6.67 10.51 11.46 13.91 13.68 -39.00%
EPS -0.31 -0.14 -0.08 2.87 3.49 0.26 0.48 -
DPS 0.00 0.00 0.00 0.04 0.05 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.11 0.11 0.12 0.12 -30.25%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.17 0.13 0.125 0.11 0.15 0.19 0.175 -
P/RPS 2.60 1.99 1.88 1.05 1.31 1.37 1.28 60.59%
P/EPS -55.16 -91.02 -208.31 3.83 4.29 73.95 36.52 -
EY -1.81 -1.10 -0.48 26.12 23.33 1.35 2.74 -
DY 0.00 0.00 0.00 0.36 0.36 0.00 0.00 -
P/NAPS 2.43 1.86 1.79 1.00 1.36 1.58 1.46 40.57%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 30/04/15 30/01/15 23/10/14 25/07/14 30/04/14 27/01/14 29/10/13 -
Price 0.17 0.14 0.12 0.135 0.165 0.14 0.18 -
P/RPS 2.60 2.14 1.80 1.28 1.44 1.01 1.32 57.32%
P/EPS -55.16 -98.02 -199.98 4.70 4.72 54.49 37.56 -
EY -1.81 -1.02 -0.50 21.28 21.21 1.84 2.66 -
DY 0.00 0.00 0.00 0.30 0.32 0.00 0.00 -
P/NAPS 2.43 2.00 1.71 1.23 1.50 1.17 1.50 38.05%

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