[ANNJOO] YoY Annualized Quarter 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- -224.71%
YoY- -157.54%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,796,514 2,401,140 2,002,278 2,245,882 2,316,090 1,871,082 1,368,814 4.63%
PBT -123,444 45,800 -14,370 -73,618 79,325 183,213 13,874 -
Tax 6,368 -4,576 16,347 35,645 -11,209 -19,093 -3,942 -
NP -117,076 41,224 1,977 -37,973 68,116 164,120 9,932 -
-
NP to SH -117,076 41,224 1,977 -38,705 67,264 163,637 11,754 -
-
Tax Rate - 9.99% - - 14.13% 10.42% 28.41% -
Total Cost 1,913,590 2,359,916 2,000,301 2,283,855 2,247,974 1,706,962 1,358,882 5.86%
-
Net Worth 976,189 1,070,623 1,023,269 1,027,797 1,064,425 994,277 896,713 1.42%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 133 - - 26,777 40,172 20,150 -
Div Payout % - 0.32% - - 39.81% 24.55% 171.43% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 976,189 1,070,623 1,023,269 1,027,797 1,064,425 994,277 896,713 1.42%
NOSH 500,610 500,291 494,333 501,364 502,087 502,160 503,771 -0.10%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -6.52% 1.72% 0.10% -1.69% 2.94% 8.77% 0.73% -
ROE -11.99% 3.85% 0.19% -3.77% 6.32% 16.46% 1.31% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 358.87 479.95 405.05 447.95 461.29 372.61 271.71 4.74%
EPS -23.39 8.24 0.40 -7.72 13.40 32.59 2.33 -
DPS 0.00 0.03 0.00 0.00 5.33 8.00 4.00 -
NAPS 1.95 2.14 2.07 2.05 2.12 1.98 1.78 1.53%
Adjusted Per Share Value based on latest NOSH - 501,521
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 248.40 332.00 276.85 310.54 320.24 258.71 189.26 4.63%
EPS -16.19 5.70 0.27 -5.35 9.30 22.63 1.63 -
DPS 0.00 0.02 0.00 0.00 3.70 5.55 2.79 -
NAPS 1.3498 1.4803 1.4149 1.4211 1.4718 1.3748 1.2399 1.42%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.725 1.29 1.24 1.33 1.98 2.79 2.44 -
P/RPS 0.20 0.27 0.31 0.30 0.43 0.75 0.90 -22.16%
P/EPS -3.10 15.66 310.00 -17.23 14.78 8.56 104.57 -
EY -32.26 6.39 0.32 -5.80 6.77 11.68 0.96 -
DY 0.00 0.02 0.00 0.00 2.69 2.87 1.64 -
P/NAPS 0.37 0.60 0.60 0.65 0.93 1.41 1.37 -19.59%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 26/11/14 28/11/13 27/11/12 24/11/11 26/11/10 16/11/09 -
Price 0.67 1.15 1.15 1.33 1.98 2.86 2.75 -
P/RPS 0.19 0.24 0.28 0.30 0.43 0.77 1.01 -24.29%
P/EPS -2.86 13.96 287.50 -17.23 14.78 8.78 117.86 -
EY -34.91 7.17 0.35 -5.80 6.77 11.39 0.85 -
DY 0.00 0.02 0.00 0.00 2.69 2.80 1.45 -
P/NAPS 0.34 0.54 0.56 0.65 0.93 1.44 1.54 -22.24%

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