[ANNJOO] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -29.04%
YoY- -65.31%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,482,378 1,047,792 565,539 576,569 589,598 552,456 528,566 99.24%
PBT 142,740 153,212 30,943 41,994 56,250 62,140 96,959 29.50%
Tax -18,536 -3,620 -10,626 -13,969 -16,928 -21,740 -33,760 -33.02%
NP 124,204 149,592 20,317 28,025 39,322 40,400 63,199 57.09%
-
NP to SH 109,378 145,340 17,691 25,010 35,246 40,400 63,199 44.29%
-
Tax Rate 12.99% 2.36% 34.34% 33.26% 30.09% 34.99% 34.82% -
Total Cost 1,358,174 898,200 545,222 548,544 550,276 512,056 465,367 104.62%
-
Net Worth 478,259 726,700 477,333 456,129 453,394 462,473 487,777 -1.30%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 28,695 - 36,406 - 18,891 - 31,811 -6.65%
Div Payout % 26.24% - 205.79% - 53.60% - 50.34% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 478,259 726,700 477,333 456,129 453,394 462,473 487,777 -1.30%
NOSH 239,129 273,195 269,679 269,899 269,877 265,789 265,096 -6.65%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 8.38% 14.28% 3.59% 4.86% 6.67% 7.31% 11.96% -
ROE 22.87% 20.00% 3.71% 5.48% 7.77% 8.74% 12.96% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 619.91 383.53 209.71 213.62 218.47 207.85 199.39 113.46%
EPS 40.28 53.20 6.56 9.27 13.06 15.20 23.84 41.99%
DPS 12.00 0.00 13.50 0.00 7.00 0.00 12.00 0.00%
NAPS 2.00 2.66 1.77 1.69 1.68 1.74 1.84 5.73%
Adjusted Per Share Value based on latest NOSH - 270,238
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 204.97 144.88 78.20 79.72 81.52 76.39 73.08 99.25%
EPS 15.12 20.10 2.45 3.46 4.87 5.59 8.74 44.25%
DPS 3.97 0.00 5.03 0.00 2.61 0.00 4.40 -6.64%
NAPS 0.6613 1.0048 0.66 0.6307 0.6269 0.6395 0.6744 -1.30%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.11 1.00 0.96 1.40 1.59 2.00 2.11 -
P/RPS 0.18 0.26 0.46 0.66 0.73 0.96 1.06 -69.43%
P/EPS 2.43 1.88 14.63 15.11 12.17 13.16 8.85 -57.85%
EY 41.21 53.20 6.83 6.62 8.21 7.60 11.30 137.48%
DY 10.81 0.00 14.06 0.00 4.40 0.00 5.69 53.57%
P/NAPS 0.56 0.38 0.54 0.83 0.95 1.15 1.15 -38.18%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 25/05/06 24/02/06 30/11/05 25/08/05 26/05/05 25/02/05 -
Price 1.28 1.13 1.00 1.12 1.50 1.66 2.10 -
P/RPS 0.21 0.29 0.48 0.52 0.69 0.80 1.05 -65.90%
P/EPS 2.80 2.12 15.24 12.09 11.49 10.92 8.81 -53.52%
EY 35.73 47.08 6.56 8.27 8.71 9.16 11.35 115.24%
DY 9.38 0.00 13.50 0.00 4.67 0.00 5.71 39.34%
P/NAPS 0.64 0.42 0.56 0.66 0.89 0.95 1.14 -32.01%

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