[ANNUM] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[ANNUM] ANNUM BERHAD
Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 26.24%
YoY- 45.06%
Quarter Report
Latest QR
Upcoming QR
ANNUM's Result
ANNUM's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 78,232 62,595 56,310 48,672 46,122 51,185 60,904 18.11%
PBT 3,571 2,350 3,125 4,343 5,182 7,019 7,134 -36.87%
Tax -46 490 65 2,353 122 -1,378 -1,731 -91.03%
NP 3,525 2,840 3,190 6,696 5,304 5,641 5,403 -24.71%
-
NP to SH 3,525 2,840 3,190 6,696 5,304 5,641 5,403 -24.71%
-
Tax Rate 1.29% -20.85% -2.08% -54.18% -2.35% 19.63% 24.26% -
Total Cost 74,707 59,755 53,120 41,976 40,818 45,544 55,501 21.84%
-
Net Worth 120,034 146,503 146,308 143,400 136,799 134,423 133,126 -6.65%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 3,000 - - - 4,499 4,500 - -
Div Payout % 85.13% - - - 84.84% 79.79% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 120,034 146,503 146,308 143,400 136,799 134,423 133,126 -6.65%
NOSH 60,017 60,042 59,962 60,000 59,999 60,010 59,966 0.05%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 4.51% 4.54% 5.67% 13.76% 11.50% 11.02% 8.87% -
ROE 2.94% 1.94% 2.18% 4.67% 3.88% 4.20% 4.06% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 130.35 104.25 93.91 81.12 76.87 85.29 101.56 18.04%
EPS 4.70 4.73 5.32 11.16 8.84 9.40 9.01 -35.12%
DPS 5.00 0.00 0.00 0.00 7.50 7.50 0.00 -
NAPS 2.00 2.44 2.44 2.39 2.28 2.24 2.22 -6.70%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 34.41 27.53 24.77 21.41 20.29 22.51 26.79 18.10%
EPS 1.55 1.25 1.40 2.95 2.33 2.48 2.38 -24.80%
DPS 1.32 0.00 0.00 0.00 1.98 1.98 0.00 -
NAPS 0.5279 0.6443 0.6435 0.6307 0.6017 0.5912 0.5855 -6.65%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.65 2.89 3.52 3.78 4.08 3.80 3.70 -
P/RPS 1.27 2.77 3.75 4.66 5.31 4.46 3.64 -50.34%
P/EPS 28.09 61.10 66.17 33.87 46.15 40.43 41.07 -22.31%
EY 3.56 1.64 1.51 2.95 2.17 2.47 2.44 28.55%
DY 3.03 0.00 0.00 0.00 1.84 1.97 0.00 -
P/NAPS 0.83 1.18 1.44 1.58 1.79 1.70 1.67 -37.17%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 25/11/05 26/08/05 16/05/05 28/02/05 23/11/04 17/08/04 -
Price 1.55 1.50 2.88 3.68 3.88 3.96 3.84 -
P/RPS 1.19 1.44 3.07 4.54 5.05 4.64 3.78 -53.62%
P/EPS 26.39 31.71 54.14 32.97 43.89 42.13 42.62 -27.28%
EY 3.79 3.15 1.85 3.03 2.28 2.37 2.35 37.40%
DY 3.23 0.00 0.00 0.00 1.93 1.89 0.00 -
P/NAPS 0.78 0.61 1.18 1.54 1.70 1.77 1.73 -41.11%

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