[ANNUM] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[ANNUM] ANNUM BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 78.6%
YoY- 11.3%
Quarter Report
Latest QR
Upcoming QR
ANNUM's Result
ANNUM's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 28,805 30,932 27,164 33,434 35,513 28,874 26,023 6.97%
PBT -8,686 -4,897 -2,902 -1,255 -8,441 -2,830 2,615 -
Tax 720 -762 -781 -762 -983 -2,346 -241 -
NP -7,966 -5,659 -3,683 -2,017 -9,424 -5,176 2,374 -
-
NP to SH -7,966 -5,659 -3,683 -2,017 -9,424 -5,176 2,685 -
-
Tax Rate - - - - - - 9.22% -
Total Cost 36,771 36,591 30,847 35,451 44,937 34,050 23,649 34.03%
-
Net Worth 104,258 110,181 115,515 119,970 121,416 131,275 154,154 -22.85%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 104,258 110,181 115,515 119,970 121,416 131,275 154,154 -22.85%
NOSH 75,005 74,953 75,010 74,981 74,948 75,014 84,700 -7.75%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -27.65% -18.29% -13.56% -6.03% -26.54% -17.93% 9.12% -
ROE -7.64% -5.14% -3.19% -1.68% -7.76% -3.94% 1.74% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 38.40 41.27 36.21 44.59 47.38 38.49 30.72 15.96%
EPS -10.62 -7.55 -4.91 -2.69 -12.57 -6.90 3.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.47 1.54 1.60 1.62 1.75 1.82 -16.37%
Adjusted Per Share Value based on latest NOSH - 74,981
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.66 13.60 11.94 14.70 15.61 12.69 11.44 6.95%
EPS -3.50 -2.49 -1.62 -0.89 -4.14 -2.28 1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4583 0.4843 0.5078 0.5273 0.5337 0.577 0.6776 -22.85%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.32 0.33 0.40 0.45 0.46 0.455 0.63 -
P/RPS 0.83 0.80 1.10 1.01 0.97 1.18 2.05 -45.12%
P/EPS -3.01 -4.37 -8.15 -16.73 -3.66 -6.59 19.87 -
EY -33.19 -22.88 -12.28 -5.98 -27.33 -15.16 5.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.26 0.28 0.28 0.26 0.35 -24.31%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 27/08/12 28/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.315 0.32 0.33 0.37 0.44 0.46 0.51 -
P/RPS 0.82 0.78 0.91 0.83 0.93 1.20 1.66 -37.37%
P/EPS -2.97 -4.24 -6.72 -13.75 -3.50 -6.67 16.09 -
EY -33.72 -23.59 -14.88 -7.27 -28.58 -15.00 6.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.21 0.23 0.27 0.26 0.28 -12.23%

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