[ANNJOO] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 520.43%
YoY- 163.82%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,401,140 2,584,790 2,744,268 2,155,373 2,002,278 1,990,128 1,981,856 13.63%
PBT 45,800 35,550 54,664 4,480 -14,370 18,464 27,576 40.20%
Tax -4,576 -834 -4,592 7,788 16,347 4,380 11,336 -
NP 41,224 34,716 50,072 12,268 1,977 22,844 38,912 3.91%
-
NP to SH 41,224 34,716 50,072 12,268 1,977 22,844 38,912 3.91%
-
Tax Rate 9.99% 2.35% 8.40% -173.84% - -23.72% -41.11% -
Total Cost 2,359,916 2,550,074 2,694,196 2,143,105 2,000,301 1,967,284 1,942,944 13.82%
-
Net Worth 1,070,623 1,055,486 1,061,526 1,068,085 1,023,269 1,047,016 1,048,016 1.43%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 133 200 40,057 - - - - -
Div Payout % 0.32% 0.58% 80.00% - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,070,623 1,055,486 1,061,526 1,068,085 1,023,269 1,047,016 1,048,016 1.43%
NOSH 500,291 500,230 500,720 508,612 494,333 500,964 501,443 -0.15%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.72% 1.34% 1.82% 0.57% 0.10% 1.15% 1.96% -
ROE 3.85% 3.29% 4.72% 1.15% 0.19% 2.18% 3.71% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 479.95 516.72 548.06 423.78 405.05 397.26 395.23 13.80%
EPS 8.24 6.94 10.00 2.45 0.40 4.56 7.76 4.07%
DPS 0.03 0.04 8.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.11 2.12 2.10 2.07 2.09 2.09 1.58%
Adjusted Per Share Value based on latest NOSH - 501,999
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 332.00 357.40 379.45 298.02 276.85 275.17 274.03 13.63%
EPS 5.70 4.80 6.92 1.70 0.27 3.16 5.38 3.92%
DPS 0.02 0.03 5.54 0.00 0.00 0.00 0.00 -
NAPS 1.4803 1.4594 1.4678 1.4768 1.4149 1.4477 1.4491 1.42%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.29 1.15 1.12 1.05 1.24 1.32 1.25 -
P/RPS 0.27 0.22 0.20 0.25 0.31 0.33 0.32 -10.69%
P/EPS 15.66 16.57 11.20 43.53 310.00 28.95 16.11 -1.86%
EY 6.39 6.03 8.93 2.30 0.32 3.45 6.21 1.92%
DY 0.02 0.03 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.55 0.53 0.50 0.60 0.63 0.60 0.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 28/08/14 26/05/14 26/02/14 28/11/13 28/08/13 29/05/13 -
Price 1.15 1.33 1.15 1.11 1.15 1.18 1.44 -
P/RPS 0.24 0.26 0.21 0.26 0.28 0.30 0.36 -23.66%
P/EPS 13.96 19.16 11.50 46.02 287.50 25.88 18.56 -17.27%
EY 7.17 5.22 8.70 2.17 0.35 3.86 5.39 20.93%
DY 0.02 0.03 6.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.63 0.54 0.53 0.56 0.56 0.69 -15.06%

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