[ANCOMLB] QoQ Cumulative Quarter Result on 31-Aug-2011 [#1]

Stock
[ANCOMLB] ANCOM LOGISTICS BERHAD
Announcement Date
25-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- -89.38%
YoY- -47.82%
Quarter Report
Latest QR
Upcoming QR
ANCOMLB's Result
ANCOMLB's Financial Summary
View:
Show?
Cumulative Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 62,069 45,745 31,057 15,844 61,888 45,487 31,573 56.86%
PBT 5,132 4,163 331 1,798 16,165 14,400 2,369 67.34%
Tax -1,717 -1,400 1,957 -511 -5,524 -3,627 535 -
NP 3,415 2,763 2,288 1,287 10,641 10,773 2,904 11.40%
-
NP to SH 2,363 1,983 1,787 1,027 9,672 9,963 2,303 1.72%
-
Tax Rate 33.46% 33.63% -591.24% 28.42% 34.17% 25.19% -22.58% -
Total Cost 58,654 42,982 28,769 14,557 51,247 34,714 28,669 61.08%
-
Net Worth 70,992 70,992 79,944 79,359 75,635 80,652 25,718 96.65%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div - - 94 - 18,908 - - -
Div Payout % - - 5.26% - 195.50% - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 70,992 70,992 79,944 79,359 75,635 80,652 25,718 96.65%
NOSH 473,286 473,286 470,263 466,818 472,722 474,428 257,187 50.11%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 5.50% 6.04% 7.37% 8.12% 17.19% 23.68% 9.20% -
ROE 3.33% 2.79% 2.24% 1.29% 12.79% 12.35% 8.95% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 13.11 9.67 6.60 3.39 13.09 9.59 12.28 4.45%
EPS 0.50 0.42 0.38 0.22 2.75 2.10 0.49 1.35%
DPS 0.00 0.00 0.02 0.00 4.00 0.00 0.00 -
NAPS 0.15 0.15 0.17 0.17 0.16 0.17 0.10 31.00%
Adjusted Per Share Value based on latest NOSH - 466,818
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 13.11 9.67 6.56 3.35 13.08 9.61 6.67 56.84%
EPS 0.50 0.42 0.38 0.22 2.04 2.11 0.49 1.35%
DPS 0.00 0.00 0.02 0.00 4.00 0.00 0.00 -
NAPS 0.15 0.15 0.1689 0.1677 0.1598 0.1704 0.0543 96.75%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.16 0.14 0.17 0.12 0.12 0.12 0.055 -
P/RPS 1.22 1.45 2.57 3.54 0.92 1.25 0.45 94.31%
P/EPS 32.05 33.41 44.74 54.55 5.87 5.71 6.14 200.60%
EY 3.12 2.99 2.24 1.83 17.05 17.50 16.28 -66.72%
DY 0.00 0.00 0.12 0.00 33.33 0.00 0.00 -
P/NAPS 1.07 0.93 1.00 0.71 0.75 0.71 0.55 55.77%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/07/12 24/04/12 20/01/12 25/10/11 27/07/11 27/04/11 25/01/11 -
Price 0.14 0.17 0.16 0.14 0.14 0.14 0.12 -
P/RPS 1.07 1.76 2.42 4.12 1.07 1.46 0.98 6.02%
P/EPS 28.04 40.57 42.11 63.64 6.84 6.67 13.40 63.52%
EY 3.57 2.46 2.38 1.57 14.61 15.00 7.46 -38.79%
DY 0.00 0.00 0.13 0.00 28.57 0.00 0.00 -
P/NAPS 0.93 1.13 0.94 0.82 0.88 0.82 1.20 -15.61%

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