[ANNJOO] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 105.39%
YoY- 259.75%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,438,394 1,116,558 741,189 261,948 565,539 432,427 294,799 186.84%
PBT 132,320 106,975 71,370 38,303 30,943 31,496 28,125 179.98%
Tax -5,550 -15,487 -9,268 -905 -10,626 -10,477 -8,464 -24.46%
NP 126,770 91,488 62,102 37,398 20,317 21,019 19,661 245.24%
-
NP to SH 111,916 76,634 54,689 36,335 17,691 18,758 17,623 241.77%
-
Tax Rate 4.19% 14.48% 12.99% 2.36% 34.34% 33.26% 30.09% -
Total Cost 1,311,624 1,025,070 679,087 224,550 545,222 411,408 275,138 182.44%
-
Net Worth 563,747 563,882 478,259 726,700 477,333 456,129 453,394 15.58%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 47,978 29,993 14,347 - 36,406 - 9,445 194.62%
Div Payout % 42.87% 39.14% 26.24% - 205.79% - 53.60% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 563,747 563,882 478,259 726,700 477,333 456,129 453,394 15.58%
NOSH 299,865 299,937 239,129 273,195 269,679 269,899 269,877 7.25%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.81% 8.19% 8.38% 14.28% 3.59% 4.86% 6.67% -
ROE 19.85% 13.59% 11.44% 5.00% 3.71% 4.11% 3.89% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 479.68 372.26 309.95 95.88 209.71 160.22 109.23 167.44%
EPS 34.20 25.55 20.14 13.30 6.56 6.95 6.53 200.67%
DPS 16.00 10.00 6.00 0.00 13.50 0.00 3.50 174.68%
NAPS 1.88 1.88 2.00 2.66 1.77 1.69 1.68 7.76%
Adjusted Per Share Value based on latest NOSH - 273,195
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 198.88 154.39 102.48 36.22 78.20 59.79 40.76 186.84%
EPS 15.47 10.60 7.56 5.02 2.45 2.59 2.44 241.40%
DPS 6.63 4.15 1.98 0.00 5.03 0.00 1.31 193.90%
NAPS 0.7795 0.7797 0.6613 1.0048 0.66 0.6307 0.6269 15.58%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.48 1.26 1.11 1.00 0.96 1.40 1.59 -
P/RPS 0.31 0.34 0.36 1.04 0.46 0.87 1.46 -64.30%
P/EPS 3.97 4.93 4.85 7.52 14.63 20.14 24.35 -70.05%
EY 25.22 20.28 20.60 13.30 6.83 4.96 4.11 234.06%
DY 10.81 7.94 5.41 0.00 14.06 0.00 2.20 188.18%
P/NAPS 0.79 0.67 0.56 0.38 0.54 0.83 0.95 -11.53%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 29/11/06 28/08/06 25/05/06 24/02/06 30/11/05 25/08/05 -
Price 2.55 1.49 1.28 1.13 1.00 1.12 1.50 -
P/RPS 0.53 0.40 0.41 1.18 0.48 0.70 1.37 -46.81%
P/EPS 6.83 5.83 5.60 8.50 15.24 16.12 22.97 -55.35%
EY 14.64 17.15 17.87 11.77 6.56 6.21 4.35 124.08%
DY 6.27 6.71 4.69 0.00 13.50 0.00 2.33 93.11%
P/NAPS 1.36 0.79 0.64 0.42 0.56 0.66 0.89 32.56%

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