[ANCOMLB] YoY Annualized Quarter Result on 31-May-2013 [#4]

Stock
[ANCOMLB] ANCOM LOGISTICS BERHAD
Announcement Date
31-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- 9520.94%
YoY- -73.42%
Quarter Report
Latest QR
Upcoming QR
ANCOMLB's Result
ANCOMLB's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 32,366 32,450 49,729 61,463 62,069 61,888 58,893 -9.48%
PBT -286 753 14,939 2,761 5,132 16,165 4,717 -
Tax -23 -1,211 -1,016 -982 -1,717 -5,524 -498 -40.07%
NP -309 -458 13,923 1,779 3,415 10,641 4,219 -
-
NP to SH -1,654 -1,544 13,596 628 2,363 9,672 3,553 -
-
Tax Rate - 160.82% 6.80% 35.57% 33.46% 34.17% 10.56% -
Total Cost 32,675 32,908 35,806 59,684 58,654 51,247 54,674 -8.21%
-
Net Worth 28,397 28,397 52,061 56,794 70,992 75,635 49,523 -8.84%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div - - 189 - - 18,908 - -
Div Payout % - - 1.39% - - 195.50% - -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 28,397 28,397 52,061 56,794 70,992 75,635 49,523 -8.84%
NOSH 473,286 473,286 473,286 473,286 473,286 472,722 260,652 10.44%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin -0.95% -1.41% 28.00% 2.89% 5.50% 17.19% 7.16% -
ROE -5.82% -5.44% 26.12% 1.11% 3.33% 12.79% 7.17% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 6.84 6.86 10.51 12.99 13.11 13.09 22.59 -18.03%
EPS -0.35 0.33 2.87 0.13 0.50 2.75 0.75 -
DPS 0.00 0.00 0.04 0.00 0.00 4.00 0.00 -
NAPS 0.06 0.06 0.11 0.12 0.15 0.16 0.19 -17.46%
Adjusted Per Share Value based on latest NOSH - 473,286
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 6.84 6.86 10.51 12.99 13.11 13.08 12.44 -9.47%
EPS -0.35 0.33 2.87 0.13 0.50 2.04 0.75 -
DPS 0.00 0.00 0.04 0.00 0.00 4.00 0.00 -
NAPS 0.06 0.06 0.11 0.12 0.15 0.1598 0.1046 -8.83%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.11 0.165 0.11 0.145 0.16 0.12 0.055 -
P/RPS 1.61 2.41 1.05 1.12 1.22 0.92 0.24 37.29%
P/EPS -31.48 -50.58 3.83 109.28 32.05 5.87 4.03 -
EY -3.18 -1.98 26.12 0.92 3.12 17.05 24.78 -
DY 0.00 0.00 0.36 0.00 0.00 33.33 0.00 -
P/NAPS 1.83 2.75 1.00 1.21 1.07 0.75 0.29 35.90%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 29/07/16 30/07/15 25/07/14 31/07/13 31/07/12 27/07/11 30/07/10 -
Price 0.095 0.13 0.135 0.135 0.14 0.14 0.055 -
P/RPS 1.39 1.90 1.28 1.04 1.07 1.07 0.24 33.97%
P/EPS -27.18 -39.85 4.70 101.74 28.04 6.84 4.03 -
EY -3.68 -2.51 21.28 0.98 3.57 14.61 24.78 -
DY 0.00 0.00 0.30 0.00 0.00 28.57 0.00 -
P/NAPS 1.58 2.17 1.23 1.13 0.93 0.88 0.29 32.61%

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