[ANNJOO] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
07-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -38.78%
YoY- 247.06%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,222,054 1,996,665 1,377,813 671,309 1,947,857 1,290,922 813,604 94.79%
PBT 105,086 435,407 353,511 125,861 212,385 148,926 95,028 6.90%
Tax 29,264 -99,932 -69,446 -22,954 -36,104 -20,816 -13,597 -
NP 134,350 335,475 284,065 102,907 176,281 128,110 81,431 39.41%
-
NP to SH 139,398 334,963 285,456 104,948 171,420 119,655 69,505 58.70%
-
Tax Rate -27.85% 22.95% 19.64% 18.24% 17.00% 13.98% 14.31% -
Total Cost 2,087,704 1,661,190 1,093,748 568,402 1,771,576 1,162,812 732,173 100.44%
-
Net Worth 897,013 1,080,360 1,097,709 952,190 567,319 673,543 674,151 20.86%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 61,160 61,442 61,842 - 57,088 26,941 26,966 72.19%
Div Payout % 43.87% 18.34% 21.66% - 33.30% 22.52% 38.80% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 897,013 1,080,360 1,097,709 952,190 567,319 673,543 674,151 20.86%
NOSH 509,666 512,019 515,356 517,495 356,804 336,771 337,075 31.57%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.05% 16.80% 20.62% 15.33% 9.05% 9.92% 10.01% -
ROE 15.54% 31.00% 26.00% 11.02% 30.22% 17.77% 10.31% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 435.98 389.96 267.35 129.72 545.92 383.32 241.37 48.05%
EPS 27.35 65.42 55.39 20.28 33.79 23.67 13.74 57.90%
DPS 12.00 12.00 12.00 0.00 16.00 8.00 8.00 30.87%
NAPS 1.76 2.11 2.13 1.84 1.59 2.00 2.00 -8.13%
Adjusted Per Share Value based on latest NOSH - 517,495
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 307.24 276.08 190.51 92.82 269.33 178.49 112.50 94.78%
EPS 19.27 46.31 39.47 14.51 23.70 16.54 9.61 58.68%
DPS 8.46 8.50 8.55 0.00 7.89 3.73 3.73 72.19%
NAPS 1.2403 1.4938 1.5178 1.3166 0.7844 0.9313 0.9321 20.87%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.18 2.50 3.82 3.00 2.67 3.88 3.76 -
P/RPS 0.27 0.64 1.43 2.31 0.49 1.01 1.56 -68.77%
P/EPS 4.31 3.82 6.90 14.79 5.56 10.92 18.23 -61.59%
EY 23.18 26.17 14.50 6.76 17.99 9.16 5.48 160.40%
DY 10.17 4.80 3.14 0.00 5.99 2.06 2.13 182.20%
P/NAPS 0.67 1.18 1.79 1.63 1.68 1.94 1.88 -49.57%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 27/11/08 07/08/08 07/05/08 18/02/08 07/11/07 15/08/07 -
Price 1.18 1.27 3.68 3.78 3.26 4.14 3.48 -
P/RPS 0.27 0.33 1.38 2.91 0.60 1.08 1.44 -67.07%
P/EPS 4.31 1.94 6.64 18.64 6.79 11.65 16.88 -59.58%
EY 23.18 51.51 15.05 5.37 14.74 8.58 5.93 147.12%
DY 10.17 9.45 3.26 0.00 4.91 1.93 2.30 168.18%
P/NAPS 0.67 0.60 1.73 2.05 2.05 2.07 1.74 -46.91%

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