[ANCOMLB] YoY Annualized Quarter Result on 31-Aug-2012 [#1]

Stock
[ANCOMLB] ANCOM LOGISTICS BERHAD
Announcement Date
29-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-Aug-2012 [#1]
Profit Trend
QoQ- 43.88%
YoY- -17.23%
Quarter Report
Latest QR
Upcoming QR
ANCOMLB's Result
ANCOMLB's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 32,016 31,552 64,760 64,668 63,376 60,820 42,748 -4.70%
PBT 2,660 1,228 5,000 4,412 7,192 5,776 -1,216 -
Tax -1,468 -676 -1,456 8 -2,044 3,048 -296 30.57%
NP 1,192 552 3,544 4,420 5,148 8,824 -1,512 -
-
NP to SH -484 -284 2,268 3,400 4,108 7,872 -1,512 -17.28%
-
Tax Rate 55.19% 55.05% 29.12% -0.18% 28.42% -52.77% - -
Total Cost 30,824 31,000 61,216 60,248 58,228 51,996 44,260 -5.84%
-
Net Worth 28,397 33,130 56,794 70,992 79,359 0 27,719 0.40%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 28,397 33,130 56,794 70,992 79,359 0 27,719 0.40%
NOSH 473,286 473,286 473,286 473,286 466,818 251,538 251,999 11.07%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 3.72% 1.75% 5.47% 6.83% 8.12% 14.51% -3.54% -
ROE -1.70% -0.86% 3.99% 4.79% 5.18% 0.00% -5.45% -
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 6.76 6.67 13.68 13.66 13.58 24.18 16.96 -14.20%
EPS -0.12 -0.08 0.48 0.72 0.88 1.68 -0.60 -23.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.12 0.15 0.17 0.00 0.11 -9.60%
Adjusted Per Share Value based on latest NOSH - 473,286
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 6.76 6.67 13.68 13.66 13.39 12.85 9.03 -4.70%
EPS -0.12 -0.08 0.48 0.72 0.87 1.66 -0.32 -15.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.12 0.15 0.1677 0.00 0.0586 0.39%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 0.105 0.125 0.175 0.14 0.12 0.055 0.09 -
P/RPS 1.55 1.88 1.28 1.02 0.88 0.23 0.53 19.57%
P/EPS -102.68 -208.31 36.52 19.49 13.64 1.76 -15.00 37.77%
EY -0.97 -0.48 2.74 5.13 7.33 56.90 -6.67 -27.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.79 1.46 0.93 0.71 0.00 0.82 13.46%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/10/15 23/10/14 29/10/13 29/10/12 25/10/11 26/10/10 09/09/09 -
Price 0.125 0.12 0.18 0.16 0.14 0.055 0.05 -
P/RPS 1.85 1.80 1.32 1.17 1.03 0.23 0.29 36.16%
P/EPS -122.23 -199.98 37.56 22.27 15.91 1.76 -8.33 56.43%
EY -0.82 -0.50 2.66 4.49 6.29 56.90 -12.00 -36.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.71 1.50 1.07 0.82 0.00 0.45 29.04%

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