[ANCOMLB] YoY Quarter Result on 30-Nov-2008 [#2]

Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- 5.82%
YoY- -101.92%
View:
Show?
Quarter Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 15,213 16,368 13,893 13,983 16,094 111,382 97,518 -26.61%
PBT 1,515 925 -68 -69 538 6,202 4,253 -15.79%
Tax -514 -227 -109 -109 -314 -2,409 -1,755 -18.50%
NP 1,001 698 -177 -178 224 3,793 2,498 -14.13%
-
NP to SH 760 1,276 -177 -178 9,270 3,793 2,498 -17.98%
-
Tax Rate 33.93% 24.54% - - 58.36% 38.84% 41.26% -
Total Cost 14,212 15,670 14,070 14,161 15,870 107,589 95,020 -27.13%
-
Net Worth 80,750 26,136 27,814 129,999 168,817 145,484 132,706 -7.94%
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Net Worth 80,750 26,136 27,814 129,999 168,817 145,484 132,706 -7.94%
NOSH 475,000 261,363 252,857 249,999 259,719 259,794 260,208 10.54%
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
NP Margin 6.58% 4.26% -1.27% -1.27% 1.39% 3.41% 2.56% -
ROE 0.94% 4.88% -0.64% -0.14% 5.49% 2.61% 1.88% -
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 3.20 6.26 5.49 5.59 6.20 42.87 37.48 -33.62%
EPS 0.16 0.08 -0.07 -0.07 3.52 1.46 0.96 -25.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.10 0.11 0.52 0.65 0.56 0.51 -16.72%
Adjusted Per Share Value based on latest NOSH - 249,999
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 3.21 3.46 2.94 2.95 3.40 23.53 20.60 -26.63%
EPS 0.16 0.27 -0.04 -0.04 1.96 0.80 0.53 -18.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1706 0.0552 0.0588 0.2747 0.3567 0.3074 0.2804 -7.94%
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 30/11/11 30/11/10 20/11/09 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 0.17 0.055 0.055 0.33 0.90 0.48 0.28 -
P/RPS 5.31 0.88 1.00 5.90 14.52 1.12 0.75 38.55%
P/EPS 106.25 11.27 -78.57 -463.48 25.22 32.88 29.17 24.02%
EY 0.94 8.88 -1.27 -0.22 3.97 3.04 3.43 -19.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.55 0.50 0.63 1.38 0.86 0.55 10.47%
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 20/01/12 25/01/11 26/01/10 22/01/09 29/01/08 23/01/07 26/01/06 -
Price 0.16 0.12 0.055 0.31 0.82 0.47 0.25 -
P/RPS 5.00 1.92 1.00 5.54 13.23 1.10 0.67 39.77%
P/EPS 100.00 24.58 -78.57 -435.39 22.97 32.19 26.04 25.12%
EY 1.00 4.07 -1.27 -0.23 4.35 3.11 3.84 -20.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.20 0.50 0.60 1.26 0.84 0.49 11.46%

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