[ANNJOO] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -41.29%
YoY- 291.64%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 2,744,268 2,155,373 2,002,278 1,990,128 1,981,856 2,080,237 2,245,882 14.30%
PBT 54,664 4,480 -14,370 18,464 27,576 -37,131 -73,618 -
Tax -4,592 7,788 16,347 4,380 11,336 18,264 35,645 -
NP 50,072 12,268 1,977 22,844 38,912 -18,867 -37,973 -
-
NP to SH 50,072 12,268 1,977 22,844 38,912 -19,224 -38,705 -
-
Tax Rate 8.40% -173.84% - -23.72% -41.11% - - -
Total Cost 2,694,196 2,143,105 2,000,301 1,967,284 1,942,944 2,099,104 2,283,855 11.65%
-
Net Worth 1,061,526 1,068,085 1,023,269 1,047,016 1,048,016 1,037,004 1,027,797 2.17%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 40,057 - - - - - - -
Div Payout % 80.00% - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,061,526 1,068,085 1,023,269 1,047,016 1,048,016 1,037,004 1,027,797 2.17%
NOSH 500,720 508,612 494,333 500,964 501,443 500,968 501,364 -0.08%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.82% 0.57% 0.10% 1.15% 1.96% -0.91% -1.69% -
ROE 4.72% 1.15% 0.19% 2.18% 3.71% -1.85% -3.77% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 548.06 423.78 405.05 397.26 395.23 415.24 447.95 14.40%
EPS 10.00 2.45 0.40 4.56 7.76 -3.89 -7.72 -
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.10 2.07 2.09 2.09 2.07 2.05 2.26%
Adjusted Per Share Value based on latest NOSH - 498,235
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 379.45 298.02 276.85 275.17 274.03 287.63 310.54 14.30%
EPS 6.92 1.70 0.27 3.16 5.38 -2.66 -5.35 -
DPS 5.54 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4678 1.4768 1.4149 1.4477 1.4491 1.4339 1.4211 2.18%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.12 1.05 1.24 1.32 1.25 1.32 1.33 -
P/RPS 0.20 0.25 0.31 0.33 0.32 0.32 0.30 -23.70%
P/EPS 11.20 43.53 310.00 28.95 16.11 -34.40 -17.23 -
EY 8.93 2.30 0.32 3.45 6.21 -2.91 -5.80 -
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.60 0.63 0.60 0.64 0.65 -12.73%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 26/02/14 28/11/13 28/08/13 29/05/13 26/02/13 27/11/12 -
Price 1.15 1.11 1.15 1.18 1.44 1.24 1.33 -
P/RPS 0.21 0.26 0.28 0.30 0.36 0.30 0.30 -21.17%
P/EPS 11.50 46.02 287.50 25.88 18.56 -32.31 -17.23 -
EY 8.70 2.17 0.35 3.86 5.39 -3.09 -5.80 -
DY 6.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 0.56 0.56 0.69 0.60 0.65 -11.63%

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