[ANNJOO] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -76.19%
YoY- 11.84%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 140,818 124,775 108,242 106,157 125,907 103,100 70,796 58.22%
PBT 31,395 29,103 3,839 8,312 33,302 8,463 4,092 289.48%
Tax -9,908 -10,430 -2,599 -2,824 -10,252 -3,286 -3,712 92.53%
NP 21,487 18,673 1,240 5,488 23,050 5,177 380 1376.82%
-
NP to SH 21,487 18,673 1,240 5,488 23,050 5,177 380 1376.82%
-
Tax Rate 31.56% 35.84% 67.70% 33.97% 30.78% 38.83% 90.71% -
Total Cost 119,331 106,102 107,002 100,669 102,857 97,923 70,416 42.18%
-
Net Worth 435,045 403,167 379,914 354,488 350,541 345,975 357,199 14.06%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 15,916 - - 15,755 15,131 - 15,199 3.12%
Div Payout % 74.07% - - 287.08% 65.65% - 4,000.00% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 435,045 403,167 379,914 354,488 350,541 345,975 357,199 14.06%
NOSH 265,271 265,241 263,829 262,583 252,188 252,536 253,333 3.12%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 15.26% 14.97% 1.15% 5.17% 18.31% 5.02% 0.54% -
ROE 4.94% 4.63% 0.33% 1.55% 6.58% 1.50% 0.11% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 53.08 47.04 41.03 40.43 49.93 40.83 27.95 53.41%
EPS 8.10 7.04 0.47 2.09 9.14 2.05 0.15 1332.13%
DPS 6.00 0.00 0.00 6.00 6.00 0.00 6.00 0.00%
NAPS 1.64 1.52 1.44 1.35 1.39 1.37 1.41 10.60%
Adjusted Per Share Value based on latest NOSH - 262,583
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 19.59 17.36 15.06 14.77 17.51 14.34 9.85 58.21%
EPS 2.99 2.60 0.17 0.76 3.21 0.72 0.05 1433.02%
DPS 2.21 0.00 0.00 2.19 2.10 0.00 2.11 3.13%
NAPS 0.6051 0.5608 0.5284 0.4931 0.4876 0.4812 0.4968 14.06%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.59 1.46 1.41 1.36 1.01 0.89 0.95 -
P/RPS 3.00 3.10 3.44 3.36 2.02 2.18 3.40 -8.01%
P/EPS 19.63 20.74 300.00 65.07 11.05 43.41 633.33 -90.15%
EY 5.09 4.82 0.33 1.54 9.05 2.30 0.16 906.11%
DY 3.77 0.00 0.00 4.41 5.94 0.00 6.32 -29.15%
P/NAPS 0.97 0.96 0.98 1.01 0.73 0.65 0.67 28.00%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 29/04/04 26/02/04 20/11/03 14/08/03 29/05/03 28/02/03 -
Price 1.65 1.76 1.50 1.32 1.29 1.05 0.95 -
P/RPS 3.11 3.74 3.66 3.27 2.58 2.57 3.40 -5.77%
P/EPS 20.37 25.00 319.15 63.16 14.11 51.22 633.33 -89.90%
EY 4.91 4.00 0.31 1.58 7.09 1.95 0.16 882.23%
DY 3.64 0.00 0.00 4.55 4.65 0.00 6.32 -30.79%
P/NAPS 1.01 1.16 1.04 0.98 0.93 0.77 0.67 31.50%

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