[ANZO] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[ANZO] ANZO HOLDINGS BERHAD
Announcement Date
24-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 54.29%
YoY- -263.27%
Quarter Report
Latest QR
Upcoming QR
ANZO's Result
ANZO's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 21,099 5,773 26,298 17,253 11,790 5,953 27,539 -16.28%
PBT -1,471 -360 -394 -160 -350 -226 192 -
Tax 0 0 -146 0 0 0 103 -
NP -1,471 -360 -540 -160 -350 -226 295 -
-
NP to SH -1,471 -360 -540 -160 -350 -226 295 -
-
Tax Rate - - - - - - -53.65% -
Total Cost 22,570 6,133 26,838 17,413 12,140 6,179 27,244 -11.80%
-
Net Worth 10,768 11,856 10,613 10,074 9,943 9,912 10,331 2.80%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 10,768 11,856 10,613 10,074 9,943 9,912 10,331 2.80%
NOSH 21,537 21,556 20,810 19,753 19,886 19,824 19,868 5.52%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -6.97% -6.24% -2.05% -0.93% -2.97% -3.80% 1.07% -
ROE -13.66% -3.04% -5.09% -1.59% -3.52% -2.28% 2.86% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 97.96 26.78 126.37 87.34 59.29 30.03 138.61 -20.67%
EPS -6.83 -1.67 -2.72 -0.81 -1.76 -1.14 1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.55 0.51 0.51 0.50 0.50 0.52 -2.58%
Adjusted Per Share Value based on latest NOSH - 19,791
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.89 0.52 2.36 1.55 1.06 0.53 2.47 -16.35%
EPS -0.13 -0.03 -0.05 -0.01 -0.03 -0.02 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0096 0.0106 0.0095 0.009 0.0089 0.0089 0.0093 2.14%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.62 0.86 0.99 0.83 0.75 0.42 0.55 -
P/RPS 0.63 3.21 0.78 0.95 1.27 1.40 0.40 35.40%
P/EPS -9.08 -51.50 -38.15 -102.47 -42.61 -36.84 37.04 -
EY -11.02 -1.94 -2.62 -0.98 -2.35 -2.71 2.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.56 1.94 1.63 1.50 0.84 1.06 11.03%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 31/05/04 27/02/04 21/11/03 22/08/03 29/05/03 28/02/03 -
Price 0.65 0.80 0.99 0.91 0.95 0.45 0.49 -
P/RPS 0.66 2.99 0.78 1.04 1.60 1.50 0.35 52.69%
P/EPS -9.52 -47.90 -38.15 -112.35 -53.98 -39.47 33.00 -
EY -10.51 -2.09 -2.62 -0.89 -1.85 -2.53 3.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.45 1.94 1.78 1.90 0.90 0.94 24.15%

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