[ANNUM] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[ANNUM] ANNUM BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 29.56%
YoY- 66.7%
Quarter Report
Latest QR
Upcoming QR
ANNUM's Result
ANNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 115,753 115,818 121,568 115,266 146,202 114,386 104,176 7.27%
PBT -6,154 -5,916 -3,408 -6,097 -8,286 -8,472 -8,128 -16.91%
Tax -666 0 0 -339 -850 -852 -852 -15.12%
NP -6,821 -5,916 -3,408 -6,436 -9,137 -9,324 -8,980 -16.73%
-
NP to SH -6,821 -5,916 -3,408 -6,436 -9,137 -9,324 -8,980 -16.73%
-
Tax Rate - - - - - - - -
Total Cost 122,574 121,734 124,976 121,702 155,339 123,710 113,156 5.46%
-
Net Worth 88,716 90,958 94,168 95,962 95,222 97,437 100,612 -8.03%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 88,716 90,958 94,168 95,962 95,222 97,437 100,612 -8.03%
NOSH 73,930 73,950 74,736 74,970 74,978 74,951 75,083 -1.02%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -5.89% -5.11% -2.80% -5.58% -6.25% -8.15% -8.62% -
ROE -7.69% -6.50% -3.62% -6.71% -9.60% -9.57% -8.93% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 156.57 156.62 162.66 153.75 194.99 152.61 138.75 8.38%
EPS -9.23 -8.00 -4.56 -8.59 -12.19 -12.44 -11.96 -15.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.23 1.26 1.28 1.27 1.30 1.34 -7.08%
Adjusted Per Share Value based on latest NOSH - 75,081
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 50.88 50.91 53.44 50.67 64.26 50.28 45.79 7.27%
EPS -3.00 -2.60 -1.50 -2.83 -4.02 -4.10 -3.95 -16.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.3998 0.4139 0.4218 0.4186 0.4283 0.4423 -8.04%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.42 0.43 0.51 0.35 0.33 0.325 0.315 -
P/RPS 0.27 0.27 0.31 0.23 0.17 0.21 0.23 11.27%
P/EPS -4.55 -5.38 -11.18 -4.08 -2.71 -2.61 -2.63 44.06%
EY -21.97 -18.60 -8.94 -24.53 -36.93 -38.28 -37.97 -30.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.40 0.27 0.26 0.25 0.24 28.56%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 25/08/14 20/05/14 28/02/14 25/11/13 27/08/13 20/05/13 -
Price 0.39 0.425 0.485 0.44 0.385 0.325 0.31 -
P/RPS 0.25 0.27 0.30 0.29 0.20 0.21 0.22 8.88%
P/EPS -4.23 -5.31 -10.64 -5.13 -3.16 -2.61 -2.59 38.64%
EY -23.66 -18.82 -9.40 -19.51 -31.65 -38.28 -38.58 -27.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.38 0.34 0.30 0.25 0.23 27.18%

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