[ANNUM] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[ANNUM] ANNUM BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 24.12%
YoY- -33.54%
Quarter Report
Latest QR
Upcoming QR
ANNUM's Result
ANNUM's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 85,097 72,867 49,864 78,232 62,595 56,310 48,672 45.08%
PBT 10,654 6,238 2,739 3,571 2,350 3,125 4,343 81.79%
Tax -989 -88 577 -46 490 65 2,353 -
NP 9,665 6,150 3,316 3,525 2,840 3,190 6,696 27.69%
-
NP to SH 9,665 6,150 3,316 3,525 2,840 3,190 6,696 27.69%
-
Tax Rate 9.28% 1.41% -21.07% 1.29% -20.85% -2.08% -54.18% -
Total Cost 75,432 66,717 46,548 74,707 59,755 53,120 41,976 47.75%
-
Net Worth 164,207 154,499 151,708 120,034 146,503 146,308 143,400 9.44%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 3,750 - 3,000 - - - -
Div Payout % - 60.98% - 85.13% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 164,207 154,499 151,708 120,034 146,503 146,308 143,400 9.44%
NOSH 74,980 75,000 59,963 60,017 60,042 59,962 60,000 16.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 11.36% 8.44% 6.65% 4.51% 4.54% 5.67% 13.76% -
ROE 5.89% 3.98% 2.19% 2.94% 1.94% 2.18% 4.67% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 113.49 97.16 83.16 130.35 104.25 93.91 81.12 25.06%
EPS 12.89 8.20 5.53 4.70 4.73 5.32 11.16 10.07%
DPS 0.00 5.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.19 2.06 2.53 2.00 2.44 2.44 2.39 -5.65%
Adjusted Per Share Value based on latest NOSH - 60,017
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 37.41 32.03 21.92 34.39 27.51 24.75 21.39 45.11%
EPS 4.25 2.70 1.46 1.55 1.25 1.40 2.94 27.81%
DPS 0.00 1.65 0.00 1.32 0.00 0.00 0.00 -
NAPS 0.7218 0.6791 0.6669 0.5276 0.644 0.6431 0.6303 9.44%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.35 1.05 1.43 1.65 2.89 3.52 3.78 -
P/RPS 1.19 1.08 1.72 1.27 2.77 3.75 4.66 -59.71%
P/EPS 10.47 12.80 25.86 28.09 61.10 66.17 33.87 -54.24%
EY 9.55 7.81 3.87 3.56 1.64 1.51 2.95 118.68%
DY 0.00 4.76 0.00 3.03 0.00 0.00 0.00 -
P/NAPS 0.62 0.51 0.57 0.83 1.18 1.44 1.58 -46.37%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 07/09/06 30/05/06 27/02/06 25/11/05 26/08/05 16/05/05 -
Price 1.80 1.28 1.40 1.55 1.50 2.88 3.68 -
P/RPS 1.59 1.32 1.68 1.19 1.44 3.07 4.54 -50.28%
P/EPS 13.96 15.61 25.32 26.39 31.71 54.14 32.97 -43.58%
EY 7.16 6.41 3.95 3.79 3.15 1.85 3.03 77.31%
DY 0.00 3.91 0.00 3.23 0.00 0.00 0.00 -
P/NAPS 0.82 0.62 0.55 0.78 0.61 1.18 1.54 -34.28%

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