[ANNJOO] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 30.7%
YoY- 77.31%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 229,007 103,100 348,185 277,389 196,636 87,477 376,687 -28.30%
PBT 41,766 8,463 33,274 29,182 20,745 6,822 23,983 44.89%
Tax -13,538 -3,286 -12,005 -8,293 -4,763 -1,506 -8,534 36.13%
NP 28,228 5,177 21,269 20,889 15,982 5,316 15,449 49.62%
-
NP to SH 28,228 5,177 21,269 20,889 15,982 5,316 15,449 49.62%
-
Tax Rate 32.41% 38.83% 36.08% 28.42% 22.96% 22.08% 35.58% -
Total Cost 200,779 97,923 326,916 256,500 180,654 82,161 361,238 -32.47%
-
Net Worth 350,329 345,975 355,323 352,769 347,873 337,603 267,700 19.70%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 15,122 - 15,120 - - - 7,152 64.96%
Div Payout % 53.57% - 71.09% - - - 46.30% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 350,329 345,975 355,323 352,769 347,873 337,603 267,700 19.70%
NOSH 252,035 252,536 252,002 251,978 252,082 251,943 204,351 15.05%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 12.33% 5.02% 6.11% 7.53% 8.13% 6.08% 4.10% -
ROE 8.06% 1.50% 5.99% 5.92% 4.59% 1.57% 5.77% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 90.86 40.83 138.17 110.08 78.00 34.72 184.33 -37.68%
EPS 11.20 2.05 8.44 8.29 6.34 2.11 7.56 30.04%
DPS 6.00 0.00 6.00 0.00 0.00 0.00 3.50 43.37%
NAPS 1.39 1.37 1.41 1.40 1.38 1.34 1.31 4.04%
Adjusted Per Share Value based on latest NOSH - 251,641
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 31.66 14.26 48.14 38.35 27.19 12.10 52.08 -28.30%
EPS 3.90 0.72 2.94 2.89 2.21 0.74 2.14 49.36%
DPS 2.09 0.00 2.09 0.00 0.00 0.00 0.99 64.79%
NAPS 0.4844 0.4784 0.4913 0.4878 0.481 0.4668 0.3701 19.71%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.01 0.89 0.95 0.97 1.07 0.99 0.90 -
P/RPS 1.11 2.18 0.69 0.88 1.37 2.85 0.49 72.74%
P/EPS 9.02 43.41 11.26 11.70 16.88 46.92 11.90 -16.90%
EY 11.09 2.30 8.88 8.55 5.93 2.13 8.40 20.40%
DY 5.94 0.00 6.32 0.00 0.00 0.00 3.89 32.70%
P/NAPS 0.73 0.65 0.67 0.69 0.78 0.74 0.69 3.83%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 14/08/03 29/05/03 28/02/03 28/11/02 29/08/02 28/05/02 03/04/02 -
Price 1.29 1.05 0.95 0.94 1.09 1.07 0.96 -
P/RPS 1.42 2.57 0.69 0.85 1.40 3.08 0.52 95.72%
P/EPS 11.52 51.22 11.26 11.34 17.19 50.71 12.70 -6.31%
EY 8.68 1.95 8.88 8.82 5.82 1.97 7.88 6.67%
DY 4.65 0.00 6.32 0.00 0.00 0.00 3.65 17.57%
P/NAPS 0.93 0.77 0.67 0.67 0.79 0.80 0.73 17.57%

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