[ANNJOO] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
03-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 170.88%
YoY- 406.63%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 557,148 1,831,871 1,403,312 1,069,378 473,947 1,303,005 1,026,611 -33.49%
PBT 53,638 139,848 137,410 123,893 46,385 36,344 10,406 198.69%
Tax -10,973 -19,323 -14,320 -10,548 -4,573 -5,531 -2,957 139.88%
NP 42,665 120,525 123,090 113,345 41,812 30,813 7,449 220.46%
-
NP to SH 42,301 119,903 122,728 112,371 41,483 31,617 8,816 184.75%
-
Tax Rate 20.46% 13.82% 10.42% 8.51% 9.86% 15.22% 28.42% -
Total Cost 514,483 1,711,346 1,280,222 956,033 432,135 1,272,192 1,019,162 -36.62%
-
Net Worth 1,100,201 1,059,467 994,277 1,004,657 949,187 904,778 896,713 14.62%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 61,961 30,129 30,139 - 30,159 15,113 -
Div Payout % - 51.68% 24.55% 26.82% - 95.39% 171.43% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,100,201 1,059,467 994,277 1,004,657 949,187 904,778 896,713 14.62%
NOSH 502,375 502,117 502,160 502,328 502,215 502,655 503,771 -0.18%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 7.66% 6.58% 8.77% 10.60% 8.82% 2.36% 0.73% -
ROE 3.84% 11.32% 12.34% 11.19% 4.37% 3.49% 0.98% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 110.90 364.83 279.45 212.88 94.37 259.22 203.79 -33.36%
EPS 8.42 23.88 24.44 22.37 8.26 6.29 1.75 185.27%
DPS 0.00 12.34 6.00 6.00 0.00 6.00 3.00 -
NAPS 2.19 2.11 1.98 2.00 1.89 1.80 1.78 14.83%
Adjusted Per Share Value based on latest NOSH - 502,388
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 77.04 253.29 194.03 147.86 65.53 180.16 141.95 -33.48%
EPS 5.85 16.58 16.97 15.54 5.74 4.37 1.22 184.62%
DPS 0.00 8.57 4.17 4.17 0.00 4.17 2.09 -
NAPS 1.5212 1.4649 1.3748 1.3891 1.3124 1.251 1.2399 14.61%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.90 2.90 2.79 2.40 2.74 2.80 2.44 -
P/RPS 2.61 0.79 1.00 1.13 2.90 1.08 1.20 67.94%
P/EPS 34.44 12.14 11.42 10.73 33.17 44.52 139.43 -60.66%
EY 2.90 8.23 8.76 9.32 3.01 2.25 0.72 153.36%
DY 0.00 4.26 2.15 2.50 0.00 2.14 1.23 -
P/NAPS 1.32 1.37 1.41 1.20 1.45 1.56 1.37 -2.45%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 24/02/11 26/11/10 03/08/10 28/04/10 25/02/10 16/11/09 -
Price 2.90 2.86 2.86 2.57 2.85 2.80 2.75 -
P/RPS 2.61 0.78 1.02 1.21 3.02 1.08 1.35 55.25%
P/EPS 34.44 11.98 11.70 11.49 34.50 44.52 157.14 -63.68%
EY 2.90 8.35 8.55 8.70 2.90 2.25 0.64 174.08%
DY 0.00 4.31 2.10 2.33 0.00 2.14 1.09 -
P/NAPS 1.32 1.36 1.44 1.29 1.51 1.56 1.54 -9.77%

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