[ANCOMLB] QoQ Cumulative Quarter Result on 30-Nov-2005 [#2]

Stock

[ANCOMLB] ANCOM LOGISTICS BERHAD

Announcement Date

26-Jan-2006

Admission Sponsor

Sponsor

Financial Year

31-May-2006

Quarter

30-Nov-2005 [#2]

Profit Trend

QoQ- 131.82%

YoY- 110.12%

Quarter Report

ANCOMLB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/06	31/05/06	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	CAGR
Cumulative Result
Revenue	109,257	387,285	283,887	185,707	88,189	305,638	233,681	-39.67%
YoY %	-71.79%	36.42%	52.87%	110.58%	-71.15%	30.79%	-	-
Horiz. %	46.75%	165.73%	121.48%	79.47%	37.74%	130.79%	100.00%	-
PBT	5,712	10,822	6,402	2,906	-1,347	-11,096	-2,269	-
YoY %	-47.22%	69.04%	120.30%	315.74%	87.86%	-389.03%	-	-
Horiz. %	-251.74%	-476.95%	-282.15%	-128.07%	59.37%	489.03%	100.00%	-
Tax	-1,941	-4,995	-3,619	-2,303	-548	-6,183	-6,612	-55.73%
YoY %	61.14%	-38.02%	-57.14%	-320.26%	91.14%	6.49%	-	-
Horiz. %	29.36%	75.54%	54.73%	34.83%	8.29%	93.51%	100.00%	-
NP	3,771	5,827	2,783	603	-1,895	-17,279	-8,881	-
YoY %	-35.28%	109.38%	361.53%	131.82%	89.03%	-94.56%	-	-
Horiz. %	-42.46%	-65.61%	-31.34%	-6.79%	21.34%	194.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,771	6,508	2,783	603	-1,895	-17,329	-8,881	-
YoY %	-42.06%	133.85%	361.53%	131.82%	89.06%	-95.12%	-	-
Horiz. %	-42.46%	-73.28%	-31.34%	-6.79%	21.34%	195.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.98%	46.16%	56.53%	79.25%	-	-	-	-
YoY %	-26.39%	-18.34%	-28.67%	0.00%	-	-	-	-
Horiz. %	42.88%	58.25%	71.33%	100.00%	-	-	-	-
Total Cost	105,486	381,458	281,104	185,104	90,084	322,917	242,562	-42.51%
YoY %	-72.35%	35.70%	51.86%	105.48%	-72.10%	33.13%	-	-
Horiz. %	43.49%	157.26%	115.89%	76.31%	37.14%	133.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	143,037	137,419	134,487	133,708	101,239	100,420	109,064	19.75%
YoY %	4.09%	2.18%	0.58%	32.07%	0.82%	-7.93%	-	-
Horiz. %	131.15%	126.00%	123.31%	122.60%	92.83%	92.07%	100.00%	-

	31/08/06	31/05/06	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/08/06	31/05/06	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	CAGR
Equity
Net Worth	143,037	137,419	134,487	133,708	101,239	100,420	109,064	19.75%
YoY %	4.09%	2.18%	0.58%	32.07%	0.82%	-7.93%	-	-
Horiz. %	131.15%	126.00%	123.31%	122.60%	92.83%	92.07%	100.00%	-
NOSH	260,068	259,282	258,629	262,173	259,589	257,488	259,678	0.09%
YoY %	0.30%	0.25%	-1.35%	1.00%	0.82%	-0.84%	-	-
Horiz. %	100.15%	99.85%	99.60%	100.96%	99.97%	99.16%	100.00%	-

	31/08/06	31/05/06	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	CAGR
Ratio Analysis
NP Margin	3.45%	1.50%	0.98%	0.32%	-2.15%	-5.65%	-3.80%	-
YoY %	130.00%	53.06%	206.25%	114.88%	61.95%	-48.68%	-	-
Horiz. %	-90.79%	-39.47%	-25.79%	-8.42%	56.58%	148.68%	100.00%	-
ROE	2.64%	4.74%	2.07%	0.45%	-1.87%	-17.26%	-8.14%	-
YoY %	-44.30%	128.99%	360.00%	124.06%	89.17%	-112.04%	-	-
Horiz. %	-32.43%	-58.23%	-25.43%	-5.53%	22.97%	212.04%	100.00%	-

	31/08/06	31/05/06	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	CAGR
Per Share
RPS	42.01	149.37	109.77	70.83	33.97	118.70	89.99	-39.73%
YoY %	-71.88%	36.08%	54.98%	108.51%	-71.38%	31.90%	-	-
Horiz. %	46.68%	165.99%	121.98%	78.71%	37.75%	131.90%	100.00%	-
EPS	1.45	2.51	1.24	0.23	-0.73	-6.73	-3.42	-
YoY %	-42.23%	102.42%	439.13%	131.51%	89.15%	-96.78%	-	-
Horiz. %	-42.40%	-73.39%	-36.26%	-6.73%	21.35%	196.78%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.55	0.53	0.52	0.51	0.39	0.39	0.42	19.63%
YoY %	3.77%	1.92%	1.96%	30.77%	0.00%	-7.14%	-	-
Horiz. %	130.95%	126.19%	123.81%	121.43%	92.86%	92.86%	100.00%	-

	31/08/06	31/05/06	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	CAGR
Adjusted Per Share Value based on latest NOSH - 260,208
RPS	23.08	81.83	59.98	39.24	18.63	64.58	49.37	-39.68%
YoY %	-71.80%	36.43%	52.85%	110.63%	-71.15%	30.81%	-	-
Horiz. %	46.75%	165.75%	121.49%	79.48%	37.74%	130.81%	100.00%	-
EPS	0.80	1.38	0.59	0.13	-0.40	-3.66	-1.88	-
YoY %	-42.03%	133.90%	353.85%	132.50%	89.07%	-94.68%	-	-
Horiz. %	-42.55%	-73.40%	-31.38%	-6.91%	21.28%	194.68%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3022	0.2904	0.2842	0.2825	0.2139	0.2122	0.2304	19.76%
YoY %	4.06%	2.18%	0.60%	32.07%	0.80%	-7.90%	-	-
Horiz. %	131.16%	126.04%	123.35%	122.61%	92.84%	92.10%	100.00%	-

	31/08/06	31/05/06	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/06	31/05/06	28/02/06	30/11/05	30/08/05	31/05/05	28/02/05	-
Price	0.45	0.28	0.37	0.28	0.32	0.26	0.32	-
P/RPS	1.07	0.19	0.34	0.40	0.94	0.22	0.36	106.31%
YoY %	463.16%	-44.12%	-15.00%	-57.45%	327.27%	-38.89%	-	-
Horiz. %	297.22%	52.78%	94.44%	111.11%	261.11%	61.11%	100.00%	-
P/EPS	31.03	11.16	34.38	121.74	-43.84	-3.86	-9.36	-
YoY %	178.05%	-67.54%	-71.76%	377.69%	-1,035.75%	58.76%	-	-
Horiz. %	-331.52%	-119.23%	-367.31%	-1,300.64%	468.38%	41.24%	100.00%	-
EY	3.22	8.96	2.91	0.82	-2.28	-25.88	-10.69	-
YoY %	-64.06%	207.90%	254.88%	135.96%	91.19%	-142.10%	-	-
Horiz. %	-30.12%	-83.82%	-27.22%	-7.67%	21.33%	242.10%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.82	0.53	0.71	0.55	0.82	0.67	0.76	5.18%
YoY %	54.72%	-25.35%	29.09%	-32.93%	22.39%	-11.84%	-	-
Horiz. %	107.89%	69.74%	93.42%	72.37%	107.89%	88.16%	100.00%	-

	31/08/06	31/05/06	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	CAGR
Price Multiplier on Announcement Date
Date	30/10/06	28/07/06	14/04/06	26/01/06	28/10/05	28/07/05	29/04/05	-
Price	0.50	0.35	0.37	0.25	0.24	0.32	0.33	-
P/RPS	1.19	0.23	0.34	0.35	0.71	0.27	0.37	117.42%
YoY %	417.39%	-32.35%	-2.86%	-50.70%	162.96%	-27.03%	-	-
Horiz. %	321.62%	62.16%	91.89%	94.59%	191.89%	72.97%	100.00%	-
P/EPS	34.48	13.94	34.38	108.70	-32.88	-4.75	-9.65	-
YoY %	147.35%	-59.45%	-68.37%	430.60%	-592.21%	50.78%	-	-
Horiz. %	-357.31%	-144.46%	-356.27%	-1,126.42%	340.73%	49.22%	100.00%	-
EY	2.90	7.17	2.91	0.92	-3.04	-21.03	-10.36	-
YoY %	-59.55%	146.39%	216.30%	130.26%	85.54%	-102.99%	-	-
Horiz. %	-27.99%	-69.21%	-28.09%	-8.88%	29.34%	202.99%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.91	0.66	0.71	0.49	0.62	0.82	0.79	9.85%
YoY %	37.88%	-7.04%	44.90%	-20.97%	-24.39%	3.80%	-	-
Horiz. %	115.19%	83.54%	89.87%	62.03%	78.48%	103.80%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos