[ANNJOO] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -5.69%
YoY- -72.01%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,116,558 741,189 261,948 565,539 432,427 294,799 138,114 302.29%
PBT 106,975 71,370 38,303 30,943 31,496 28,125 15,535 261.52%
Tax -15,487 -9,268 -905 -10,626 -10,477 -8,464 -5,435 100.86%
NP 91,488 62,102 37,398 20,317 21,019 19,661 10,100 333.95%
-
NP to SH 76,634 54,689 36,335 17,691 18,758 17,623 10,100 285.65%
-
Tax Rate 14.48% 12.99% 2.36% 34.34% 33.26% 30.09% 34.99% -
Total Cost 1,025,070 679,087 224,550 545,222 411,408 275,138 128,014 299.74%
-
Net Worth 563,882 478,259 726,700 477,333 456,129 453,394 462,473 14.11%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 29,993 14,347 - 36,406 - 9,445 - -
Div Payout % 39.14% 26.24% - 205.79% - 53.60% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 563,882 478,259 726,700 477,333 456,129 453,394 462,473 14.11%
NOSH 299,937 239,129 273,195 269,679 269,899 269,877 265,789 8.38%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 8.19% 8.38% 14.28% 3.59% 4.86% 6.67% 7.31% -
ROE 13.59% 11.44% 5.00% 3.71% 4.11% 3.89% 2.18% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 372.26 309.95 95.88 209.71 160.22 109.23 51.96 271.19%
EPS 25.55 20.14 13.30 6.56 6.95 6.53 3.80 255.82%
DPS 10.00 6.00 0.00 13.50 0.00 3.50 0.00 -
NAPS 1.88 2.00 2.66 1.77 1.69 1.68 1.74 5.28%
Adjusted Per Share Value based on latest NOSH - 273,589
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 155.31 103.10 36.44 78.66 60.15 41.00 19.21 302.31%
EPS 10.66 7.61 5.05 2.46 2.61 2.45 1.40 286.55%
DPS 4.17 2.00 0.00 5.06 0.00 1.31 0.00 -
NAPS 0.7843 0.6652 1.0108 0.6639 0.6345 0.6306 0.6433 14.11%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.26 1.11 1.00 0.96 1.40 1.59 2.00 -
P/RPS 0.34 0.36 1.04 0.46 0.87 1.46 3.85 -80.13%
P/EPS 4.93 4.85 7.52 14.63 20.14 24.35 52.63 -79.34%
EY 20.28 20.60 13.30 6.83 4.96 4.11 1.90 384.08%
DY 7.94 5.41 0.00 14.06 0.00 2.20 0.00 -
P/NAPS 0.67 0.56 0.38 0.54 0.83 0.95 1.15 -30.22%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 28/08/06 25/05/06 24/02/06 30/11/05 25/08/05 26/05/05 -
Price 1.49 1.28 1.13 1.00 1.12 1.50 1.66 -
P/RPS 0.40 0.41 1.18 0.48 0.70 1.37 3.19 -74.91%
P/EPS 5.83 5.60 8.50 15.24 16.12 22.97 43.68 -73.85%
EY 17.15 17.87 11.77 6.56 6.21 4.35 2.29 282.31%
DY 6.71 4.69 0.00 13.50 0.00 2.33 0.00 -
P/NAPS 0.79 0.64 0.42 0.56 0.66 0.89 0.95 -11.55%

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