[ANNJOO] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 6.44%
YoY- -65.31%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 741,189 261,948 565,539 432,427 294,799 138,114 528,566 25.35%
PBT 71,370 38,303 30,943 31,496 28,125 15,535 96,959 -18.52%
Tax -9,268 -905 -10,626 -10,477 -8,464 -5,435 -33,760 -57.86%
NP 62,102 37,398 20,317 21,019 19,661 10,100 63,199 -1.16%
-
NP to SH 54,689 36,335 17,691 18,758 17,623 10,100 63,199 -9.21%
-
Tax Rate 12.99% 2.36% 34.34% 33.26% 30.09% 34.99% 34.82% -
Total Cost 679,087 224,550 545,222 411,408 275,138 128,014 465,367 28.74%
-
Net Worth 478,259 726,700 477,333 456,129 453,394 462,473 487,777 -1.30%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 14,347 - 36,406 - 9,445 - 31,811 -41.27%
Div Payout % 26.24% - 205.79% - 53.60% - 50.34% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 478,259 726,700 477,333 456,129 453,394 462,473 487,777 -1.30%
NOSH 239,129 273,195 269,679 269,899 269,877 265,789 265,096 -6.65%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 8.38% 14.28% 3.59% 4.86% 6.67% 7.31% 11.96% -
ROE 11.44% 5.00% 3.71% 4.11% 3.89% 2.18% 12.96% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 309.95 95.88 209.71 160.22 109.23 51.96 199.39 34.30%
EPS 20.14 13.30 6.56 6.95 6.53 3.80 23.84 -10.66%
DPS 6.00 0.00 13.50 0.00 3.50 0.00 12.00 -37.08%
NAPS 2.00 2.66 1.77 1.69 1.68 1.74 1.84 5.73%
Adjusted Per Share Value based on latest NOSH - 270,238
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 103.10 36.44 78.66 60.15 41.00 19.21 73.52 25.36%
EPS 7.61 5.05 2.46 2.61 2.45 1.40 8.79 -9.18%
DPS 2.00 0.00 5.06 0.00 1.31 0.00 4.42 -41.14%
NAPS 0.6652 1.0108 0.6639 0.6345 0.6306 0.6433 0.6785 -1.31%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.11 1.00 0.96 1.40 1.59 2.00 2.11 -
P/RPS 0.36 1.04 0.46 0.87 1.46 3.85 1.06 -51.41%
P/EPS 4.85 7.52 14.63 20.14 24.35 52.63 8.85 -33.10%
EY 20.60 13.30 6.83 4.96 4.11 1.90 11.30 49.39%
DY 5.41 0.00 14.06 0.00 2.20 0.00 5.69 -3.31%
P/NAPS 0.56 0.38 0.54 0.83 0.95 1.15 1.15 -38.18%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 25/05/06 24/02/06 30/11/05 25/08/05 26/05/05 25/02/05 -
Price 1.28 1.13 1.00 1.12 1.50 1.66 2.10 -
P/RPS 0.41 1.18 0.48 0.70 1.37 3.19 1.05 -46.66%
P/EPS 5.60 8.50 15.24 16.12 22.97 43.68 8.81 -26.13%
EY 17.87 11.77 6.56 6.21 4.35 2.29 11.35 35.45%
DY 4.69 0.00 13.50 0.00 2.33 0.00 5.71 -12.32%
P/NAPS 0.64 0.42 0.56 0.66 0.89 0.95 1.14 -32.01%

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