[ANCOMLB] QoQ Cumulative Quarter Result on 30-Nov-2011 [#2]

Stock
[ANCOMLB] ANCOM LOGISTICS BERHAD
Announcement Date
20-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- 74.0%
YoY- -22.41%
Quarter Report
Latest QR
Upcoming QR
ANCOMLB's Result
ANCOMLB's Financial Summary
View:
Show?
Cumulative Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 16,167 62,069 45,745 31,057 15,844 61,888 45,487 -49.66%
PBT 1,103 5,132 4,163 331 1,798 16,165 14,400 -81.82%
Tax 2 -1,717 -1,400 1,957 -511 -5,524 -3,627 -
NP 1,105 3,415 2,763 2,288 1,287 10,641 10,773 -77.93%
-
NP to SH 850 2,363 1,983 1,787 1,027 9,672 9,963 -80.47%
-
Tax Rate -0.18% 33.46% 33.63% -591.24% 28.42% 34.17% 25.19% -
Total Cost 15,062 58,654 42,982 28,769 14,557 51,247 34,714 -42.54%
-
Net Worth 70,992 70,992 70,992 79,944 79,359 75,635 80,652 -8.11%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - 94 - 18,908 - -
Div Payout % - - - 5.26% - 195.50% - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 70,992 70,992 70,992 79,944 79,359 75,635 80,652 -8.11%
NOSH 473,286 473,286 473,286 470,263 466,818 472,722 474,428 -0.15%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 6.83% 5.50% 6.04% 7.37% 8.12% 17.19% 23.68% -
ROE 1.20% 3.33% 2.79% 2.24% 1.29% 12.79% 12.35% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 3.42 13.11 9.67 6.60 3.39 13.09 9.59 -49.55%
EPS 0.18 0.50 0.42 0.38 0.22 2.75 2.10 -80.41%
DPS 0.00 0.00 0.00 0.02 0.00 4.00 0.00 -
NAPS 0.15 0.15 0.15 0.17 0.17 0.16 0.17 -7.97%
Adjusted Per Share Value based on latest NOSH - 475,000
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 3.42 13.11 9.67 6.56 3.35 13.08 9.61 -49.62%
EPS 0.18 0.50 0.42 0.38 0.22 2.04 2.11 -80.47%
DPS 0.00 0.00 0.00 0.02 0.00 4.00 0.00 -
NAPS 0.15 0.15 0.15 0.1689 0.1677 0.1598 0.1704 -8.11%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.14 0.16 0.14 0.17 0.12 0.12 0.12 -
P/RPS 4.10 1.22 1.45 2.57 3.54 0.92 1.25 119.96%
P/EPS 77.95 32.05 33.41 44.74 54.55 5.87 5.71 466.69%
EY 1.28 3.12 2.99 2.24 1.83 17.05 17.50 -82.37%
DY 0.00 0.00 0.00 0.12 0.00 33.33 0.00 -
P/NAPS 0.93 1.07 0.93 1.00 0.71 0.75 0.71 19.61%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 29/10/12 31/07/12 24/04/12 20/01/12 25/10/11 27/07/11 27/04/11 -
Price 0.16 0.14 0.17 0.16 0.14 0.14 0.14 -
P/RPS 4.68 1.07 1.76 2.42 4.12 1.07 1.46 116.63%
P/EPS 89.09 28.04 40.57 42.11 63.64 6.84 6.67 458.54%
EY 1.12 3.57 2.46 2.38 1.57 14.61 15.00 -82.12%
DY 0.00 0.00 0.00 0.13 0.00 28.57 0.00 -
P/NAPS 1.07 0.93 1.13 0.94 0.82 0.88 0.82 19.31%

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