[ANNJOO] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
14-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 345.24%
YoY- 116.11%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 124,775 108,242 106,157 125,907 103,100 70,796 80,753 33.61%
PBT 29,103 3,839 8,312 33,302 8,463 4,092 8,438 128.10%
Tax -10,430 -2,599 -2,824 -10,252 -3,286 -3,712 -3,531 105.73%
NP 18,673 1,240 5,488 23,050 5,177 380 4,907 143.54%
-
NP to SH 18,673 1,240 5,488 23,050 5,177 380 4,907 143.54%
-
Tax Rate 35.84% 67.70% 33.97% 30.78% 38.83% 90.71% 41.85% -
Total Cost 106,102 107,002 100,669 102,857 97,923 70,416 75,846 25.05%
-
Net Worth 403,167 379,914 354,488 350,541 345,975 357,199 352,297 9.39%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - 15,755 15,131 - 15,199 - -
Div Payout % - - 287.08% 65.65% - 4,000.00% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 403,167 379,914 354,488 350,541 345,975 357,199 352,297 9.39%
NOSH 265,241 263,829 262,583 252,188 252,536 253,333 251,641 3.56%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 14.97% 1.15% 5.17% 18.31% 5.02% 0.54% 6.08% -
ROE 4.63% 0.33% 1.55% 6.58% 1.50% 0.11% 1.39% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 47.04 41.03 40.43 49.93 40.83 27.95 32.09 29.01%
EPS 7.04 0.47 2.09 9.14 2.05 0.15 1.95 135.15%
DPS 0.00 0.00 6.00 6.00 0.00 6.00 0.00 -
NAPS 1.52 1.44 1.35 1.39 1.37 1.41 1.40 5.63%
Adjusted Per Share Value based on latest NOSH - 252,188
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 17.36 15.06 14.77 17.51 14.34 9.85 11.23 33.65%
EPS 2.60 0.17 0.76 3.21 0.72 0.05 0.68 144.31%
DPS 0.00 0.00 2.19 2.10 0.00 2.11 0.00 -
NAPS 0.5608 0.5284 0.4931 0.4876 0.4812 0.4968 0.49 9.40%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.46 1.41 1.36 1.01 0.89 0.95 0.97 -
P/RPS 3.10 3.44 3.36 2.02 2.18 3.40 3.02 1.75%
P/EPS 20.74 300.00 65.07 11.05 43.41 633.33 49.74 -44.15%
EY 4.82 0.33 1.54 9.05 2.30 0.16 2.01 79.06%
DY 0.00 0.00 4.41 5.94 0.00 6.32 0.00 -
P/NAPS 0.96 0.98 1.01 0.73 0.65 0.67 0.69 24.60%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 29/04/04 26/02/04 20/11/03 14/08/03 29/05/03 28/02/03 28/11/02 -
Price 1.76 1.50 1.32 1.29 1.05 0.95 0.94 -
P/RPS 3.74 3.66 3.27 2.58 2.57 3.40 2.93 17.65%
P/EPS 25.00 319.15 63.16 14.11 51.22 633.33 48.21 -35.42%
EY 4.00 0.31 1.58 7.09 1.95 0.16 2.07 55.07%
DY 0.00 0.00 4.55 4.65 0.00 6.32 0.00 -
P/NAPS 1.16 1.04 0.98 0.93 0.77 0.67 0.67 44.13%

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