[ANNJOO] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 1948.76%
YoY- -8.17%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 595,431 473,947 276,394 382,185 424,299 220,127 225,389 91.44%
PBT 77,507 46,385 25,938 48,857 2,673 -41,124 -330,321 -
Tax -5,975 -4,573 -2,575 -3,242 -915 1,200 129,196 -
NP 71,532 41,812 23,363 45,615 1,758 -39,924 -201,125 -
-
NP to SH 70,887 41,483 22,800 45,462 2,219 -38,866 -195,565 -
-
Tax Rate 7.71% 9.86% 9.93% 6.64% 34.23% - - -
Total Cost 523,899 432,135 253,031 336,570 422,541 260,051 426,514 14.73%
-
Net Worth 1,004,776 949,187 903,964 895,158 852,297 844,694 884,849 8.86%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 30,143 - 15,066 15,086 - - - -
Div Payout % 42.52% - 66.08% 33.19% - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,004,776 949,187 903,964 895,158 852,297 844,694 884,849 8.86%
NOSH 502,388 502,215 502,202 502,898 504,318 502,794 502,755 -0.04%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.01% 8.82% 8.45% 11.94% 0.41% -18.14% -89.23% -
ROE 7.06% 4.37% 2.52% 5.08% 0.26% -4.60% -22.10% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 118.52 94.37 55.04 76.00 84.13 43.78 44.83 91.53%
EPS 14.11 8.26 4.54 9.04 0.44 -7.73 -38.90 -
DPS 6.00 0.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 2.00 1.89 1.80 1.78 1.69 1.68 1.76 8.92%
Adjusted Per Share Value based on latest NOSH - 502,898
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 82.82 65.92 38.44 53.16 59.02 30.62 31.35 91.44%
EPS 9.86 5.77 3.17 6.32 0.31 -5.41 -27.20 -
DPS 4.19 0.00 2.10 2.10 0.00 0.00 0.00 -
NAPS 1.3976 1.3203 1.2574 1.2451 1.1855 1.1749 1.2308 8.86%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.40 2.74 2.80 2.44 1.91 1.02 1.18 -
P/RPS 2.02 2.90 5.09 3.21 2.27 2.33 2.63 -16.17%
P/EPS 17.01 33.17 61.67 26.99 434.09 -13.20 -3.03 -
EY 5.88 3.01 1.62 3.70 0.23 -7.58 -32.96 -
DY 2.50 0.00 1.07 1.23 0.00 0.00 0.00 -
P/NAPS 1.20 1.45 1.56 1.37 1.13 0.61 0.67 47.63%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 03/08/10 28/04/10 25/02/10 16/11/09 25/08/09 26/05/09 23/02/09 -
Price 2.57 2.85 2.80 2.75 2.30 1.97 1.18 -
P/RPS 2.17 3.02 5.09 3.62 2.73 4.50 2.63 -12.06%
P/EPS 18.21 34.50 61.67 30.42 522.73 -25.49 -3.03 -
EY 5.49 2.90 1.62 3.29 0.19 -3.92 -32.96 -
DY 2.33 0.00 1.07 1.09 0.00 0.00 0.00 -
P/NAPS 1.29 1.51 1.56 1.54 1.36 1.17 0.67 54.95%

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