[ANNJOO] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 308.15%
YoY- 28.68%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 2,291,974 2,401,140 2,584,790 2,744,268 2,155,373 2,002,278 1,990,128 9.84%
PBT 24,970 45,800 35,550 54,664 4,480 -14,370 18,464 22.22%
Tax -1,582 -4,576 -834 -4,592 7,788 16,347 4,380 -
NP 23,388 41,224 34,716 50,072 12,268 1,977 22,844 1.57%
-
NP to SH 23,388 41,224 34,716 50,072 12,268 1,977 22,844 1.57%
-
Tax Rate 6.34% 9.99% 2.35% 8.40% -173.84% - -23.72% -
Total Cost 2,268,586 2,359,916 2,550,074 2,694,196 2,143,105 2,000,301 1,967,284 9.93%
-
Net Worth 1,061,592 1,070,623 1,055,486 1,061,526 1,068,085 1,023,269 1,047,016 0.92%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 10,015 133 200 40,057 - - - -
Div Payout % 42.82% 0.32% 0.58% 80.00% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,061,592 1,070,623 1,055,486 1,061,526 1,068,085 1,023,269 1,047,016 0.92%
NOSH 500,751 500,291 500,230 500,720 508,612 494,333 500,964 -0.02%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.02% 1.72% 1.34% 1.82% 0.57% 0.10% 1.15% -
ROE 2.20% 3.85% 3.29% 4.72% 1.15% 0.19% 2.18% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 457.71 479.95 516.72 548.06 423.78 405.05 397.26 9.87%
EPS 4.67 8.24 6.94 10.00 2.45 0.40 4.56 1.59%
DPS 2.00 0.03 0.04 8.00 0.00 0.00 0.00 -
NAPS 2.12 2.14 2.11 2.12 2.10 2.07 2.09 0.95%
Adjusted Per Share Value based on latest NOSH - 500,720
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 396.14 415.00 446.74 474.31 372.53 346.07 343.97 9.84%
EPS 4.04 7.12 6.00 8.65 2.12 0.34 3.95 1.50%
DPS 1.73 0.02 0.03 6.92 0.00 0.00 0.00 -
NAPS 1.8348 1.8504 1.8243 1.8347 1.846 1.7686 1.8096 0.92%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.07 1.29 1.15 1.12 1.05 1.24 1.32 -
P/RPS 0.23 0.27 0.22 0.20 0.25 0.31 0.33 -21.33%
P/EPS 22.91 15.66 16.57 11.20 43.53 310.00 28.95 -14.40%
EY 4.37 6.39 6.03 8.93 2.30 0.32 3.45 17.01%
DY 1.87 0.02 0.03 7.14 0.00 0.00 0.00 -
P/NAPS 0.50 0.60 0.55 0.53 0.50 0.60 0.63 -14.24%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 26/11/14 28/08/14 26/05/14 26/02/14 28/11/13 28/08/13 -
Price 1.12 1.15 1.33 1.15 1.11 1.15 1.18 -
P/RPS 0.24 0.24 0.26 0.21 0.26 0.28 0.30 -13.78%
P/EPS 23.98 13.96 19.16 11.50 46.02 287.50 25.88 -4.94%
EY 4.17 7.17 5.22 8.70 2.17 0.35 3.86 5.27%
DY 1.79 0.02 0.03 6.96 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.63 0.54 0.53 0.56 0.56 -3.59%

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