[ANNJOO] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -68.79%
YoY- -18.68%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,368,814 1,288,852 880,508 2,222,054 2,662,220 2,755,626 2,685,236 -36.16%
PBT 13,874 -76,902 -164,496 105,086 580,542 707,022 503,444 -90.85%
Tax -3,942 570 4,800 29,264 -133,242 -138,892 -91,816 -87.71%
NP 9,932 -76,332 -159,696 134,350 447,300 568,130 411,628 -91.63%
-
NP to SH 11,754 -73,294 -155,464 139,398 446,617 570,912 419,792 -90.75%
-
Tax Rate 28.41% - - -27.85% 22.95% 19.64% 18.24% -
Total Cost 1,358,882 1,365,184 1,040,204 2,087,704 2,214,920 2,187,496 2,273,608 -29.02%
-
Net Worth 896,713 849,566 844,694 897,013 1,080,360 1,097,709 952,190 -3.91%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 20,150 - - 61,160 81,923 123,685 - -
Div Payout % 171.43% - - 43.87% 18.34% 21.66% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 896,713 849,566 844,694 897,013 1,080,360 1,097,709 952,190 -3.91%
NOSH 503,771 502,702 502,794 509,666 512,019 515,356 517,495 -1.77%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.73% -5.92% -18.14% 6.05% 16.80% 20.62% 15.33% -
ROE 1.31% -8.63% -18.40% 15.54% 41.34% 52.01% 44.09% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 271.71 256.38 175.12 435.98 519.95 534.70 518.89 -35.00%
EPS 2.33 -14.58 -30.92 27.35 87.23 110.78 81.12 -90.60%
DPS 4.00 0.00 0.00 12.00 16.00 24.00 0.00 -
NAPS 1.78 1.69 1.68 1.76 2.11 2.13 1.84 -2.18%
Adjusted Per Share Value based on latest NOSH - 502,755
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 190.39 179.27 122.47 309.08 370.30 383.29 373.50 -36.16%
EPS 1.64 -10.19 -21.62 19.39 62.12 79.41 58.39 -90.73%
DPS 2.80 0.00 0.00 8.51 11.40 17.20 0.00 -
NAPS 1.2473 1.1817 1.1749 1.2477 1.5027 1.5269 1.3244 -3.91%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.44 1.91 1.02 1.18 2.50 3.82 3.00 -
P/RPS 0.90 0.74 0.58 0.27 0.48 0.71 0.58 33.99%
P/EPS 104.57 -13.10 -3.30 4.31 2.87 3.45 3.70 825.94%
EY 0.96 -7.63 -30.31 23.18 34.89 29.00 27.04 -89.17%
DY 1.64 0.00 0.00 10.17 6.40 6.28 0.00 -
P/NAPS 1.37 1.13 0.61 0.67 1.18 1.79 1.63 -10.92%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 16/11/09 25/08/09 26/05/09 23/02/09 27/11/08 07/08/08 07/05/08 -
Price 2.75 2.30 1.97 1.18 1.27 3.68 3.78 -
P/RPS 1.01 0.90 1.12 0.27 0.24 0.69 0.73 24.14%
P/EPS 117.86 -15.78 -6.37 4.31 1.46 3.32 4.66 759.93%
EY 0.85 -6.34 -15.70 23.18 68.68 30.10 21.46 -88.35%
DY 1.45 0.00 0.00 10.17 12.60 6.52 0.00 -
P/NAPS 1.54 1.36 1.17 0.67 0.60 1.73 2.05 -17.34%

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