[ANNJOO] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
15-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 129.85%
YoY- 27.09%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 671,309 1,947,857 1,290,922 813,604 446,620 1,438,394 1,116,558 -28.74%
PBT 125,861 212,385 148,926 95,028 44,876 132,320 106,975 11.43%
Tax -22,954 -36,104 -20,816 -13,597 -5,890 -5,550 -15,487 29.96%
NP 102,907 176,281 128,110 81,431 38,986 126,770 91,488 8.14%
-
NP to SH 104,948 171,420 119,655 69,505 30,239 111,916 76,634 23.29%
-
Tax Rate 18.24% 17.00% 13.98% 14.31% 13.13% 4.19% 14.48% -
Total Cost 568,402 1,771,576 1,162,812 732,173 407,634 1,311,624 1,025,070 -32.48%
-
Net Worth 952,190 567,319 673,543 674,151 337,112 563,747 563,882 41.75%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 57,088 26,941 26,966 - 47,978 29,993 -
Div Payout % - 33.30% 22.52% 38.80% - 42.87% 39.14% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 952,190 567,319 673,543 674,151 337,112 563,747 563,882 41.75%
NOSH 517,495 356,804 336,771 337,075 337,112 299,865 299,937 43.80%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 15.33% 9.05% 9.92% 10.01% 8.73% 8.81% 8.19% -
ROE 11.02% 30.22% 17.77% 10.31% 8.97% 19.85% 13.59% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 129.72 545.92 383.32 241.37 132.48 479.68 372.26 -50.44%
EPS 20.28 33.79 23.67 13.74 5.98 34.20 25.55 -14.26%
DPS 0.00 16.00 8.00 8.00 0.00 16.00 10.00 -
NAPS 1.84 1.59 2.00 2.00 1.00 1.88 1.88 -1.42%
Adjusted Per Share Value based on latest NOSH - 336,749
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 92.82 269.33 178.49 112.50 61.75 198.88 154.39 -28.74%
EPS 14.51 23.70 16.54 9.61 4.18 15.47 10.60 23.26%
DPS 0.00 7.89 3.73 3.73 0.00 6.63 4.15 -
NAPS 1.3166 0.7844 0.9313 0.9321 0.4661 0.7795 0.7797 41.75%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.00 2.67 3.88 3.76 2.15 1.48 1.26 -
P/RPS 2.31 0.49 1.01 1.56 1.62 0.31 0.34 258.30%
P/EPS 14.79 5.56 10.92 18.23 23.97 3.97 4.93 107.86%
EY 6.76 17.99 9.16 5.48 4.17 25.22 20.28 -51.89%
DY 0.00 5.99 2.06 2.13 0.00 10.81 7.94 -
P/NAPS 1.63 1.68 1.94 1.88 2.15 0.79 0.67 80.78%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 07/05/08 18/02/08 07/11/07 15/08/07 30/05/07 14/02/07 29/11/06 -
Price 3.78 3.26 4.14 3.48 3.74 2.55 1.49 -
P/RPS 2.91 0.60 1.08 1.44 2.82 0.53 0.40 274.99%
P/EPS 18.64 6.79 11.65 16.88 41.69 6.83 5.83 116.87%
EY 5.37 14.74 8.58 5.93 2.40 14.64 17.15 -53.85%
DY 0.00 4.91 1.93 2.30 0.00 6.27 6.71 -
P/NAPS 2.05 2.05 2.07 1.74 3.74 1.36 0.79 88.72%

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