[ANNJOO] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -6.58%
YoY- 308.54%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,627,208 1,786,480 1,438,394 1,488,744 1,482,378 1,047,792 565,539 102.68%
PBT 190,056 179,504 132,320 142,633 142,740 153,212 30,943 236.50%
Tax -27,194 -23,560 -5,550 -20,649 -18,536 -3,620 -10,626 87.42%
NP 162,862 155,944 126,770 121,984 124,204 149,592 20,317 302.06%
-
NP to SH 139,010 120,956 111,916 102,178 109,378 145,340 17,691 296.73%
-
Tax Rate 14.31% 13.13% 4.19% 14.48% 12.99% 2.36% 34.34% -
Total Cost 1,464,346 1,630,536 1,311,624 1,366,760 1,358,174 898,200 545,222 93.56%
-
Net Worth 674,151 337,112 563,747 563,882 478,259 726,700 477,333 25.95%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 53,932 - 47,978 39,991 28,695 - 36,406 30.04%
Div Payout % 38.80% - 42.87% 39.14% 26.24% - 205.79% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 674,151 337,112 563,747 563,882 478,259 726,700 477,333 25.95%
NOSH 337,075 337,112 299,865 299,937 239,129 273,195 269,679 16.08%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.01% 8.73% 8.81% 8.19% 8.38% 14.28% 3.59% -
ROE 20.62% 35.88% 19.85% 18.12% 22.87% 20.00% 3.71% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 482.74 529.94 479.68 496.35 619.91 383.53 209.71 74.60%
EPS 27.48 23.92 34.20 34.07 40.28 53.20 6.56 160.54%
DPS 16.00 0.00 16.00 13.33 12.00 0.00 13.50 12.02%
NAPS 2.00 1.00 1.88 1.88 2.00 2.66 1.77 8.50%
Adjusted Per Share Value based on latest NOSH - 337,615
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 226.34 248.49 200.07 207.08 206.19 145.74 78.66 102.69%
EPS 19.34 16.82 15.57 14.21 15.21 20.22 2.46 296.87%
DPS 7.50 0.00 6.67 5.56 3.99 0.00 5.06 30.09%
NAPS 0.9377 0.4689 0.7841 0.7843 0.6652 1.0108 0.6639 25.96%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.76 2.15 1.48 1.26 1.11 1.00 0.96 -
P/RPS 0.78 0.41 0.31 0.25 0.18 0.26 0.46 42.33%
P/EPS 9.12 5.99 3.97 3.70 2.43 1.88 14.63 -27.08%
EY 10.97 16.69 25.22 27.04 41.21 53.20 6.83 37.26%
DY 4.26 0.00 10.81 10.58 10.81 0.00 14.06 -54.98%
P/NAPS 1.88 2.15 0.79 0.67 0.56 0.38 0.54 130.23%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 15/08/07 30/05/07 14/02/07 29/11/06 28/08/06 25/05/06 24/02/06 -
Price 3.48 3.74 2.55 1.49 1.28 1.13 1.00 -
P/RPS 0.72 0.71 0.53 0.30 0.21 0.29 0.48 31.13%
P/EPS 8.44 10.42 6.83 4.37 2.80 2.12 15.24 -32.63%
EY 11.85 9.59 14.64 22.86 35.73 47.08 6.56 48.48%
DY 4.60 0.00 6.27 8.95 9.38 0.00 13.50 -51.31%
P/NAPS 1.74 3.74 1.36 0.79 0.64 0.42 0.56 113.37%

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