[ANNJOO] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 7.49%
YoY- -138.51%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,859,482 1,963,570 2,080,236 2,184,664 2,340,948 2,292,301 2,237,319 -11.61%
PBT -10,056 -25,529 -37,131 -49,975 -45,806 6,417 64,763 -
Tax 8,113 17,169 18,264 32,519 26,891 12,272 -2,630 -
NP -1,943 -8,360 -18,867 -17,456 -18,915 18,689 62,133 -
-
NP to SH -1,881 -8,494 -19,263 -18,346 -19,832 17,812 61,154 -
-
Tax Rate - - - - - -191.24% 4.06% -
Total Cost 1,861,425 1,971,930 2,099,103 2,202,120 2,359,863 2,273,612 2,175,186 -9.87%
-
Net Worth 1,041,311 1,048,016 999,292 1,028,119 1,054,071 1,055,871 1,004,774 2.41%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 17,583 17,583 37,672 37,672 -
Div Payout % - - - 0.00% 0.00% 211.50% 61.60% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,041,311 1,048,016 999,292 1,028,119 1,054,071 1,055,871 1,004,774 2.41%
NOSH 498,235 501,443 499,646 501,521 501,938 495,714 502,387 -0.55%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -0.10% -0.43% -0.91% -0.80% -0.81% 0.82% 2.78% -
ROE -0.18% -0.81% -1.93% -1.78% -1.88% 1.69% 6.09% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 373.21 391.58 416.34 435.61 466.38 462.42 445.34 -11.12%
EPS -0.38 -1.69 -3.86 -3.66 -3.95 3.59 12.17 -
DPS 0.00 0.00 0.00 3.50 3.50 7.50 7.50 -
NAPS 2.09 2.09 2.00 2.05 2.10 2.13 2.00 2.98%
Adjusted Per Share Value based on latest NOSH - 501,521
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 257.11 271.50 287.63 302.07 323.68 316.95 309.35 -11.61%
EPS -0.26 -1.17 -2.66 -2.54 -2.74 2.46 8.46 -
DPS 0.00 0.00 0.00 2.43 2.43 5.21 5.21 -
NAPS 1.4398 1.4491 1.3817 1.4216 1.4575 1.4599 1.3893 2.41%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.32 1.25 1.32 1.33 1.67 2.07 1.72 -
P/RPS 0.35 0.32 0.32 0.31 0.36 0.45 0.39 -6.96%
P/EPS -349.64 -73.79 -34.24 -36.36 -42.27 57.61 14.13 -
EY -0.29 -1.36 -2.92 -2.75 -2.37 1.74 7.08 -
DY 0.00 0.00 0.00 2.63 2.10 3.62 4.36 -
P/NAPS 0.63 0.60 0.66 0.65 0.80 0.97 0.86 -18.75%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 26/02/13 27/11/12 29/08/12 31/05/12 28/02/12 -
Price 1.18 1.44 1.24 1.33 1.52 1.67 2.06 -
P/RPS 0.32 0.37 0.30 0.31 0.33 0.36 0.46 -21.50%
P/EPS -312.56 -85.01 -32.16 -36.36 -38.47 46.48 16.92 -
EY -0.32 -1.18 -3.11 -2.75 -2.60 2.15 5.91 -
DY 0.00 0.00 0.00 2.63 2.30 4.49 3.64 -
P/NAPS 0.56 0.69 0.62 0.65 0.72 0.78 1.03 -33.41%

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