[ANCOMLB] QoQ Cumulative Quarter Result on 30-Nov-2013 [#2]

Stock
[ANCOMLB] ANCOM LOGISTICS BERHAD
Announcement Date
27-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- 7.23%
YoY- -15.08%
Quarter Report
Latest QR
Upcoming QR
ANCOMLB's Result
ANCOMLB's Financial Summary
View:
Show?
Cumulative Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 7,888 49,729 40,685 32,925 16,190 61,463 46,637 -69.31%
PBT 307 14,939 14,365 1,940 1,250 2,761 1,276 -61.21%
Tax -169 -1,016 -1,137 -650 -364 -982 -501 -51.44%
NP 138 13,923 13,228 1,290 886 1,779 775 -68.24%
-
NP to SH -71 13,596 12,421 608 567 628 -5 483.57%
-
Tax Rate 55.05% 6.80% 7.92% 33.51% 29.12% 35.57% 39.26% -
Total Cost 7,750 35,806 27,457 31,635 15,304 59,684 45,862 -69.33%
-
Net Worth 33,130 52,061 52,061 56,794 56,794 56,794 70,992 -39.75%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div - 189 189 - - - 47 -
Div Payout % - 1.39% 1.52% - - - 0.00% -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 33,130 52,061 52,061 56,794 56,794 56,794 70,992 -39.75%
NOSH 473,286 473,286 473,286 473,286 473,286 473,286 473,286 0.00%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 1.75% 28.00% 32.51% 3.92% 5.47% 2.89% 1.66% -
ROE -0.21% 26.12% 23.86% 1.07% 1.00% 1.11% -0.01% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 1.67 10.51 8.60 6.96 3.42 12.99 9.85 -69.26%
EPS -0.02 2.87 2.62 0.13 0.12 0.13 0.00 -
DPS 0.00 0.04 0.04 0.00 0.00 0.00 0.01 -
NAPS 0.07 0.11 0.11 0.12 0.12 0.12 0.15 -39.75%
Adjusted Per Share Value based on latest NOSH - 473,286
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 1.67 10.51 8.60 6.96 3.42 12.99 9.85 -69.26%
EPS -0.02 2.87 2.62 0.13 0.12 0.13 0.00 -
DPS 0.00 0.04 0.04 0.00 0.00 0.00 0.01 -
NAPS 0.07 0.11 0.11 0.12 0.12 0.12 0.15 -39.75%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.125 0.11 0.15 0.19 0.175 0.145 0.14 -
P/RPS 7.50 1.05 1.74 2.73 5.12 1.12 1.42 202.36%
P/EPS -833.25 3.83 5.72 147.90 146.08 109.28 -13,252.01 -84.10%
EY -0.12 26.12 17.50 0.68 0.68 0.92 -0.01 421.78%
DY 0.00 0.36 0.27 0.00 0.00 0.00 0.07 -
P/NAPS 1.79 1.00 1.36 1.58 1.46 1.21 0.93 54.54%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 23/10/14 25/07/14 30/04/14 27/01/14 29/10/13 31/07/13 30/04/13 -
Price 0.12 0.135 0.165 0.14 0.18 0.135 0.135 -
P/RPS 7.20 1.28 1.92 2.01 5.26 1.04 1.37 201.36%
P/EPS -799.92 4.70 6.29 108.98 150.25 101.74 -12,778.72 -84.15%
EY -0.13 21.28 15.91 0.92 0.67 0.98 -0.01 450.30%
DY 0.00 0.30 0.24 0.00 0.00 0.00 0.07 -
P/NAPS 1.71 1.23 1.50 1.17 1.50 1.13 0.90 53.22%

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