[ANNJOO] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 19.57%
YoY- 1833.48%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 366,984 446,620 333,297 375,370 479,241 261,948 133,112 96.98%
PBT 50,152 44,876 27,630 35,606 33,067 38,303 -553 -
Tax -7,707 -5,890 7,651 -6,219 -8,363 -905 -149 1298.31%
NP 42,445 38,986 35,281 29,387 24,704 37,398 -702 -
-
NP to SH 39,266 30,239 27,839 21,945 18,354 36,335 -1,067 -
-
Tax Rate 15.37% 13.13% -27.69% 17.47% 25.29% 2.36% - -
Total Cost 324,539 407,634 298,016 345,983 454,537 224,550 133,814 80.80%
-
Net Worth 673,499 347,974 634,475 634,716 406,079 726,700 484,253 24.67%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 26,939 - 20,249 13,504 12,061 - 9,575 99.67%
Div Payout % 68.61% - 72.74% 61.54% 65.72% - 0.00% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 673,499 347,974 634,475 634,716 406,079 726,700 484,253 24.67%
NOSH 336,749 347,974 337,486 337,615 201,029 273,195 273,589 14.89%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.57% 8.73% 10.59% 7.83% 5.15% 14.28% -0.53% -
ROE 5.83% 8.69% 4.39% 3.46% 4.52% 5.00% -0.22% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 108.98 128.35 98.76 111.18 238.39 95.88 48.65 71.45%
EPS 7.77 5.98 7.68 6.50 9.13 13.30 -0.39 -
DPS 8.00 0.00 6.00 4.00 6.00 0.00 3.50 73.78%
NAPS 2.00 1.00 1.88 1.88 2.02 2.66 1.77 8.50%
Adjusted Per Share Value based on latest NOSH - 337,615
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 50.74 61.75 46.08 51.90 66.26 36.22 18.41 96.94%
EPS 5.43 4.18 3.85 3.03 2.54 5.02 -0.15 -
DPS 3.72 0.00 2.80 1.87 1.67 0.00 1.32 99.89%
NAPS 0.9312 0.4811 0.8773 0.8776 0.5615 1.0048 0.6696 24.66%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.76 2.15 1.48 1.26 1.11 1.00 0.96 -
P/RPS 3.45 1.68 1.50 1.13 0.47 1.04 1.97 45.43%
P/EPS 32.25 24.74 17.94 19.38 12.16 7.52 -246.15 -
EY 3.10 4.04 5.57 5.16 8.23 13.30 -0.41 -
DY 2.13 0.00 4.05 3.17 5.41 0.00 3.65 -30.23%
P/NAPS 1.88 2.15 0.79 0.67 0.55 0.38 0.54 130.23%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 15/08/07 30/05/07 14/02/07 29/11/06 28/08/06 25/05/06 24/02/06 -
Price 3.48 3.74 2.55 1.49 1.28 1.13 1.00 -
P/RPS 3.19 2.91 2.58 1.34 0.54 1.18 2.06 33.95%
P/EPS 29.84 43.04 30.91 22.92 14.02 8.50 -256.41 -
EY 3.35 2.32 3.23 4.36 7.13 11.77 -0.39 -
DY 2.30 0.00 2.35 2.68 4.69 0.00 3.50 -24.47%
P/NAPS 1.74 3.74 1.36 0.79 0.63 0.42 0.56 113.37%

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