[ANNJOO] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 40.13%
YoY- 308.54%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 813,604 446,620 1,438,394 1,116,558 741,189 261,948 565,539 27.52%
PBT 95,028 44,876 132,320 106,975 71,370 38,303 30,943 111.71%
Tax -13,597 -5,890 -5,550 -15,487 -9,268 -905 -10,626 17.91%
NP 81,431 38,986 126,770 91,488 62,102 37,398 20,317 152.96%
-
NP to SH 69,505 30,239 111,916 76,634 54,689 36,335 17,691 149.61%
-
Tax Rate 14.31% 13.13% 4.19% 14.48% 12.99% 2.36% 34.34% -
Total Cost 732,173 407,634 1,311,624 1,025,070 679,087 224,550 545,222 21.78%
-
Net Worth 674,151 337,112 563,747 563,882 478,259 726,700 477,333 25.95%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 26,966 - 47,978 29,993 14,347 - 36,406 -18.18%
Div Payout % 38.80% - 42.87% 39.14% 26.24% - 205.79% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 674,151 337,112 563,747 563,882 478,259 726,700 477,333 25.95%
NOSH 337,075 337,112 299,865 299,937 239,129 273,195 269,679 16.08%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.01% 8.73% 8.81% 8.19% 8.38% 14.28% 3.59% -
ROE 10.31% 8.97% 19.85% 13.59% 11.44% 5.00% 3.71% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 241.37 132.48 479.68 372.26 309.95 95.88 209.71 9.85%
EPS 13.74 5.98 34.20 25.55 20.14 13.30 6.56 63.92%
DPS 8.00 0.00 16.00 10.00 6.00 0.00 13.50 -29.51%
NAPS 2.00 1.00 1.88 1.88 2.00 2.66 1.77 8.50%
Adjusted Per Share Value based on latest NOSH - 337,615
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 113.17 62.12 200.07 155.31 103.10 36.44 78.66 27.52%
EPS 9.67 4.21 15.57 10.66 7.61 5.05 2.46 149.69%
DPS 3.75 0.00 6.67 4.17 2.00 0.00 5.06 -18.15%
NAPS 0.9377 0.4689 0.7841 0.7843 0.6652 1.0108 0.6639 25.96%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.76 2.15 1.48 1.26 1.11 1.00 0.96 -
P/RPS 1.56 1.62 0.31 0.34 0.36 1.04 0.46 126.22%
P/EPS 18.23 23.97 3.97 4.93 4.85 7.52 14.63 15.84%
EY 5.48 4.17 25.22 20.28 20.60 13.30 6.83 -13.68%
DY 2.13 0.00 10.81 7.94 5.41 0.00 14.06 -71.67%
P/NAPS 1.88 2.15 0.79 0.67 0.56 0.38 0.54 130.23%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 15/08/07 30/05/07 14/02/07 29/11/06 28/08/06 25/05/06 24/02/06 -
Price 3.48 3.74 2.55 1.49 1.28 1.13 1.00 -
P/RPS 1.44 2.82 0.53 0.40 0.41 1.18 0.48 108.42%
P/EPS 16.88 41.69 6.83 5.83 5.60 8.50 15.24 7.07%
EY 5.93 2.40 14.64 17.15 17.87 11.77 6.56 -6.52%
DY 2.30 0.00 6.27 6.71 4.69 0.00 13.50 -69.36%
P/NAPS 1.74 3.74 1.36 0.79 0.64 0.42 0.56 113.37%

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