[ANNJOO] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 50.51%
YoY- 210.33%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 644,426 1,377,813 813,604 741,189 294,799 265,593 229,007 18.80%
PBT -38,451 353,511 95,028 71,370 28,125 60,498 41,766 -
Tax 285 -69,446 -13,597 -9,268 -8,464 -20,337 -13,538 -
NP -38,166 284,065 81,431 62,102 19,661 40,161 28,228 -
-
NP to SH -36,647 285,456 69,505 54,689 17,623 40,161 28,228 -
-
Tax Rate - 19.64% 14.31% 12.99% 30.09% 33.62% 32.41% -
Total Cost 682,592 1,093,748 732,173 679,087 275,138 225,432 200,779 22.60%
-
Net Worth 849,566 1,097,709 674,151 478,259 453,394 434,746 350,329 15.89%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 61,842 26,966 14,347 9,445 15,905 15,122 -
Div Payout % - 21.66% 38.80% 26.24% 53.60% 39.60% 53.57% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 849,566 1,097,709 674,151 478,259 453,394 434,746 350,329 15.89%
NOSH 502,702 515,356 337,075 239,129 269,877 265,089 252,035 12.18%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -5.92% 20.62% 10.01% 8.38% 6.67% 15.12% 12.33% -
ROE -4.31% 26.00% 10.31% 11.44% 3.89% 9.24% 8.06% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 128.19 267.35 241.37 309.95 109.23 100.19 90.86 5.89%
EPS -7.29 55.39 13.74 20.14 6.53 15.15 11.20 -
DPS 0.00 12.00 8.00 6.00 3.50 6.00 6.00 -
NAPS 1.69 2.13 2.00 2.00 1.68 1.64 1.39 3.30%
Adjusted Per Share Value based on latest NOSH - 201,029
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 89.64 191.65 113.17 103.10 41.00 36.94 31.85 18.80%
EPS -5.10 39.71 9.67 7.61 2.45 5.59 3.93 -
DPS 0.00 8.60 3.75 2.00 1.31 2.21 2.10 -
NAPS 1.1817 1.5269 0.9377 0.6652 0.6306 0.6047 0.4873 15.89%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.91 3.82 3.76 1.11 1.59 1.59 1.01 -
P/RPS 1.49 1.43 1.56 0.36 1.46 1.59 1.11 5.02%
P/EPS -26.20 6.90 18.23 4.85 24.35 10.50 9.02 -
EY -3.82 14.50 5.48 20.60 4.11 9.53 11.09 -
DY 0.00 3.14 2.13 5.41 2.20 3.77 5.94 -
P/NAPS 1.13 1.79 1.88 0.56 0.95 0.97 0.73 7.54%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/08/09 07/08/08 15/08/07 28/08/06 25/08/05 24/08/04 14/08/03 -
Price 2.30 3.68 3.48 1.28 1.50 1.65 1.29 -
P/RPS 1.79 1.38 1.44 0.41 1.37 1.65 1.42 3.93%
P/EPS -31.55 6.64 16.88 5.60 22.97 10.89 11.52 -
EY -3.17 15.05 5.93 17.87 4.35 9.18 8.68 -
DY 0.00 3.26 2.30 4.69 2.33 3.64 4.65 -
P/NAPS 1.36 1.73 1.74 0.64 0.89 1.01 0.93 6.53%

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