[ANCOMLB] QoQ Quarter Result on 31-Aug-2012 [#1]

Stock
[ANCOMLB] ANCOM LOGISTICS BERHAD
Announcement Date
29-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-Aug-2012 [#1]
Profit Trend
QoQ- 123.68%
YoY- -17.23%
Quarter Report
Latest QR
Upcoming QR
ANCOMLB's Result
ANCOMLB's Financial Summary
View:
Show?
Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 14,826 14,969 15,501 16,167 16,324 14,688 15,213 -1.70%
PBT 1,485 -193 366 1,103 969 850 1,515 -1.32%
Tax -481 -241 -262 2 -317 -375 -514 -4.32%
NP 1,004 -434 104 1,105 652 475 1,001 0.19%
-
NP to SH 633 -721 -134 850 380 196 760 -11.46%
-
Tax Rate 32.39% - 71.58% -0.18% 32.71% 44.12% 33.93% -
Total Cost 13,822 15,403 15,397 15,062 15,672 14,213 14,212 -1.83%
-
Net Worth 56,794 70,992 70,992 70,992 70,992 70,992 80,750 -20.89%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div - - 47 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 56,794 70,992 70,992 70,992 70,992 70,992 80,750 -20.89%
NOSH 473,286 473,286 473,286 473,286 473,286 473,286 475,000 -0.24%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 6.77% -2.90% 0.67% 6.83% 3.99% 3.23% 6.58% -
ROE 1.11% -1.02% -0.19% 1.20% 0.54% 0.28% 0.94% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 3.13 3.16 3.28 3.42 3.45 3.10 3.20 -1.46%
EPS 0.13 0.15 -0.03 0.18 0.08 0.04 0.16 -12.91%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.15 0.15 0.15 0.15 0.15 0.17 -20.70%
Adjusted Per Share Value based on latest NOSH - 473,286
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 3.13 3.16 3.28 3.42 3.45 3.10 3.21 -1.66%
EPS 0.13 0.15 -0.03 0.18 0.08 0.04 0.16 -12.91%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.15 0.15 0.15 0.15 0.15 0.1706 -20.89%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.145 0.14 0.15 0.14 0.16 0.14 0.17 -
P/RPS 4.63 4.43 4.58 4.10 4.64 4.51 5.31 -8.72%
P/EPS 108.41 -91.90 -529.80 77.95 199.28 338.06 106.25 1.34%
EY 0.92 -1.09 -0.19 1.28 0.50 0.30 0.94 -1.42%
DY 0.00 0.00 0.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.93 1.00 0.93 1.07 0.93 1.00 13.53%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/07/13 30/04/13 30/01/13 29/10/12 31/07/12 24/04/12 20/01/12 -
Price 0.135 0.135 0.15 0.16 0.14 0.17 0.16 -
P/RPS 4.31 4.27 4.58 4.68 4.06 5.48 5.00 -9.41%
P/EPS 100.94 -88.62 -529.80 89.09 174.37 410.50 100.00 0.62%
EY 0.99 -1.13 -0.19 1.12 0.57 0.24 1.00 -0.66%
DY 0.00 0.00 0.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.90 1.00 1.07 0.93 1.13 0.94 13.04%

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