[ANNJOO] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
07-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 72.15%
YoY- 56.14%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,377,813 671,309 1,947,857 1,290,922 813,604 446,620 1,438,394 -2.83%
PBT 353,511 125,861 212,385 148,926 95,028 44,876 132,320 92.65%
Tax -69,446 -22,954 -36,104 -20,816 -13,597 -5,890 -5,550 439.80%
NP 284,065 102,907 176,281 128,110 81,431 38,986 126,770 71.32%
-
NP to SH 285,456 104,948 171,420 119,655 69,505 30,239 111,916 86.78%
-
Tax Rate 19.64% 18.24% 17.00% 13.98% 14.31% 13.13% 4.19% -
Total Cost 1,093,748 568,402 1,771,576 1,162,812 732,173 407,634 1,311,624 -11.41%
-
Net Worth 1,097,709 952,190 567,319 673,543 674,151 337,112 563,747 55.99%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 61,842 - 57,088 26,941 26,966 - 47,978 18.45%
Div Payout % 21.66% - 33.30% 22.52% 38.80% - 42.87% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,097,709 952,190 567,319 673,543 674,151 337,112 563,747 55.99%
NOSH 515,356 517,495 356,804 336,771 337,075 337,112 299,865 43.52%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 20.62% 15.33% 9.05% 9.92% 10.01% 8.73% 8.81% -
ROE 26.00% 11.02% 30.22% 17.77% 10.31% 8.97% 19.85% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 267.35 129.72 545.92 383.32 241.37 132.48 479.68 -32.29%
EPS 55.39 20.28 33.79 23.67 13.74 5.98 34.20 37.95%
DPS 12.00 0.00 16.00 8.00 8.00 0.00 16.00 -17.46%
NAPS 2.13 1.84 1.59 2.00 2.00 1.00 1.88 8.68%
Adjusted Per Share Value based on latest NOSH - 336,132
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 190.51 92.82 269.33 178.49 112.50 61.75 198.88 -2.82%
EPS 39.47 14.51 23.70 16.54 9.61 4.18 15.47 86.82%
DPS 8.55 0.00 7.89 3.73 3.73 0.00 6.63 18.49%
NAPS 1.5178 1.3166 0.7844 0.9313 0.9321 0.4661 0.7795 55.99%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.82 3.00 2.67 3.88 3.76 2.15 1.48 -
P/RPS 1.43 2.31 0.49 1.01 1.56 1.62 0.31 177.36%
P/EPS 6.90 14.79 5.56 10.92 18.23 23.97 3.97 44.60%
EY 14.50 6.76 17.99 9.16 5.48 4.17 25.22 -30.88%
DY 3.14 0.00 5.99 2.06 2.13 0.00 10.81 -56.17%
P/NAPS 1.79 1.63 1.68 1.94 1.88 2.15 0.79 72.59%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 07/08/08 07/05/08 18/02/08 07/11/07 15/08/07 30/05/07 14/02/07 -
Price 3.68 3.78 3.26 4.14 3.48 3.74 2.55 -
P/RPS 1.38 2.91 0.60 1.08 1.44 2.82 0.53 89.37%
P/EPS 6.64 18.64 6.79 11.65 16.88 41.69 6.83 -1.86%
EY 15.05 5.37 14.74 8.58 5.93 2.40 14.64 1.86%
DY 3.26 0.00 4.91 1.93 2.30 0.00 6.27 -35.36%
P/NAPS 1.73 2.05 2.05 2.07 1.74 3.74 1.36 17.41%

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