[ANNJOO] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -84.02%
YoY- -45.91%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 565,539 432,427 294,799 138,114 528,566 401,950 265,593 65.28%
PBT 30,943 31,496 28,125 15,535 96,959 82,157 60,498 -35.96%
Tax -10,626 -10,477 -8,464 -5,435 -33,760 -28,077 -20,337 -35.05%
NP 20,317 21,019 19,661 10,100 63,199 54,080 40,161 -36.43%
-
NP to SH 17,691 18,758 17,623 10,100 63,199 54,080 40,161 -42.01%
-
Tax Rate 34.34% 33.26% 30.09% 34.99% 34.82% 34.17% 33.62% -
Total Cost 545,222 411,408 275,138 128,014 465,367 347,870 225,432 79.88%
-
Net Worth 477,333 456,129 453,394 462,473 487,777 450,666 434,746 6.41%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 36,406 - 9,445 - 31,811 15,905 15,905 73.42%
Div Payout % 205.79% - 53.60% - 50.34% 29.41% 39.60% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 477,333 456,129 453,394 462,473 487,777 450,666 434,746 6.41%
NOSH 269,679 269,899 269,877 265,789 265,096 265,098 265,089 1.14%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.59% 4.86% 6.67% 7.31% 11.96% 13.45% 15.12% -
ROE 3.71% 4.11% 3.89% 2.18% 12.96% 12.00% 9.24% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 209.71 160.22 109.23 51.96 199.39 151.62 100.19 63.41%
EPS 6.56 6.95 6.53 3.80 23.84 20.40 15.15 -42.67%
DPS 13.50 0.00 3.50 0.00 12.00 6.00 6.00 71.45%
NAPS 1.77 1.69 1.68 1.74 1.84 1.70 1.64 5.20%
Adjusted Per Share Value based on latest NOSH - 265,789
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 78.20 59.79 40.76 19.10 73.08 55.58 36.72 65.29%
EPS 2.45 2.59 2.44 1.40 8.74 7.48 5.55 -41.93%
DPS 5.03 0.00 1.31 0.00 4.40 2.20 2.20 73.29%
NAPS 0.66 0.6307 0.6269 0.6395 0.6744 0.6231 0.6011 6.41%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.96 1.40 1.59 2.00 2.11 1.73 1.59 -
P/RPS 0.46 0.87 1.46 3.85 1.06 1.14 1.59 -56.15%
P/EPS 14.63 20.14 24.35 52.63 8.85 8.48 10.50 24.67%
EY 6.83 4.96 4.11 1.90 11.30 11.79 9.53 -19.86%
DY 14.06 0.00 2.20 0.00 5.69 3.47 3.77 139.91%
P/NAPS 0.54 0.83 0.95 1.15 1.15 1.02 0.97 -32.25%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 30/11/05 25/08/05 26/05/05 25/02/05 25/11/04 24/08/04 -
Price 1.00 1.12 1.50 1.66 2.10 1.69 1.65 -
P/RPS 0.48 0.70 1.37 3.19 1.05 1.11 1.65 -55.99%
P/EPS 15.24 16.12 22.97 43.68 8.81 8.28 10.89 25.03%
EY 6.56 6.21 4.35 2.29 11.35 12.07 9.18 -20.02%
DY 13.50 0.00 2.33 0.00 5.71 3.55 3.64 139.02%
P/NAPS 0.56 0.66 0.89 0.95 1.14 0.99 1.01 -32.43%

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