[ANNJOO] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
14-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 445.26%
YoY- 76.62%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 741,189 294,799 265,593 229,007 196,636 187,798 165,869 28.32%
PBT 71,370 28,125 60,498 41,766 20,745 11,639 15,902 28.41%
Tax -9,268 -8,464 -20,337 -13,538 -4,763 -5,076 -5,771 8.21%
NP 62,102 19,661 40,161 28,228 15,982 6,563 10,131 35.26%
-
NP to SH 54,689 17,623 40,161 28,228 15,982 6,563 10,131 32.42%
-
Tax Rate 12.99% 30.09% 33.62% 32.41% 22.96% 43.61% 36.29% -
Total Cost 679,087 275,138 225,432 200,779 180,654 181,235 155,738 27.80%
-
Net Worth 478,259 453,394 434,746 350,329 347,873 243,384 283,729 9.08%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 14,347 9,445 15,905 15,122 - - - -
Div Payout % 26.24% 53.60% 39.60% 53.57% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 478,259 453,394 434,746 350,329 347,873 243,384 283,729 9.08%
NOSH 239,129 269,877 265,089 252,035 252,082 167,851 154,200 7.58%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 8.38% 6.67% 15.12% 12.33% 8.13% 3.49% 6.11% -
ROE 11.44% 3.89% 9.24% 8.06% 4.59% 2.70% 3.57% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 309.95 109.23 100.19 90.86 78.00 111.88 107.57 19.27%
EPS 20.14 6.53 15.15 11.20 6.34 3.91 6.57 20.51%
DPS 6.00 3.50 6.00 6.00 0.00 0.00 0.00 -
NAPS 2.00 1.68 1.64 1.39 1.38 1.45 1.84 1.39%
Adjusted Per Share Value based on latest NOSH - 252,188
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 103.10 41.00 36.94 31.85 27.35 26.12 23.07 28.32%
EPS 7.61 2.45 5.59 3.93 2.22 0.91 1.41 32.42%
DPS 2.00 1.31 2.21 2.10 0.00 0.00 0.00 -
NAPS 0.6652 0.6306 0.6047 0.4873 0.4839 0.3385 0.3947 9.08%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.11 1.59 1.59 1.01 1.07 0.90 2.02 -
P/RPS 0.36 1.46 1.59 1.11 1.37 0.80 1.88 -24.07%
P/EPS 4.85 24.35 10.50 9.02 16.88 23.02 30.75 -26.48%
EY 20.60 4.11 9.53 11.09 5.93 4.34 3.25 36.02%
DY 5.41 2.20 3.77 5.94 0.00 0.00 0.00 -
P/NAPS 0.56 0.95 0.97 0.73 0.78 0.62 1.10 -10.63%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 25/08/05 24/08/04 14/08/03 29/08/02 24/08/01 30/08/00 -
Price 1.28 1.50 1.65 1.29 1.09 0.94 2.00 -
P/RPS 0.41 1.37 1.65 1.42 1.40 0.84 1.86 -22.26%
P/EPS 5.60 22.97 10.89 11.52 17.19 24.04 30.44 -24.57%
EY 17.87 4.35 9.18 8.68 5.82 4.16 3.29 32.56%
DY 4.69 2.33 3.64 4.65 0.00 0.00 0.00 -
P/NAPS 0.64 0.89 1.01 0.93 0.79 0.65 1.09 -8.48%

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