[ANNJOO] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 50.32%
YoY- 143.52%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 412,400 348,185 369,852 393,272 349,908 376,687 385,834 4.54%
PBT 33,852 33,274 38,909 41,490 27,288 23,983 25,228 21.67%
Tax -13,144 -12,005 -11,057 -9,526 -6,024 -8,534 -9,520 24.01%
NP 20,708 21,269 27,852 31,964 21,264 15,449 15,708 20.24%
-
NP to SH 20,708 21,269 27,852 31,964 21,264 15,449 15,708 20.24%
-
Tax Rate 38.83% 36.08% 28.42% 22.96% 22.08% 35.58% 37.74% -
Total Cost 391,692 326,916 342,000 361,308 328,644 361,238 370,126 3.85%
-
Net Worth 345,975 355,323 352,769 347,873 337,603 267,700 262,241 20.31%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 15,120 - - - 7,152 - -
Div Payout % - 71.09% - - - 46.30% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 345,975 355,323 352,769 347,873 337,603 267,700 262,241 20.31%
NOSH 252,536 252,002 251,978 252,082 251,943 204,351 198,667 17.36%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 5.02% 6.11% 7.53% 8.13% 6.08% 4.10% 4.07% -
ROE 5.99% 5.99% 7.90% 9.19% 6.30% 5.77% 5.99% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 163.30 138.17 146.78 156.01 138.88 184.33 194.21 -10.92%
EPS 8.20 8.44 11.05 12.68 8.44 7.56 7.91 2.43%
DPS 0.00 6.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.37 1.41 1.40 1.38 1.34 1.31 1.32 2.51%
Adjusted Per Share Value based on latest NOSH - 252,151
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 57.02 48.14 51.14 54.38 48.38 52.08 53.35 4.53%
EPS 2.86 2.94 3.85 4.42 2.94 2.14 2.17 20.22%
DPS 0.00 2.09 0.00 0.00 0.00 0.99 0.00 -
NAPS 0.4784 0.4913 0.4878 0.481 0.4668 0.3701 0.3626 20.31%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.89 0.95 0.97 1.07 0.99 0.90 0.75 -
P/RPS 0.54 0.69 0.66 0.69 0.71 0.49 0.39 24.25%
P/EPS 10.85 11.26 8.78 8.44 11.73 11.90 9.49 9.34%
EY 9.21 8.88 11.40 11.85 8.53 8.40 10.54 -8.60%
DY 0.00 6.32 0.00 0.00 0.00 3.89 0.00 -
P/NAPS 0.65 0.67 0.69 0.78 0.74 0.69 0.57 9.15%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 28/02/03 28/11/02 29/08/02 28/05/02 03/04/02 28/11/01 -
Price 1.05 0.95 0.94 1.09 1.07 0.96 0.87 -
P/RPS 0.64 0.69 0.64 0.70 0.77 0.52 0.45 26.49%
P/EPS 12.80 11.26 8.50 8.60 12.68 12.70 11.00 10.64%
EY 7.81 8.88 11.76 11.63 7.89 7.88 9.09 -9.63%
DY 0.00 6.32 0.00 0.00 0.00 3.65 0.00 -
P/NAPS 0.77 0.67 0.67 0.79 0.80 0.73 0.66 10.83%

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