[ANCOMLB] YoY TTM Result on 30-Nov-2013 [#2]

Stock
[ANCOMLB] ANCOM LOGISTICS BERHAD
Announcement Date
27-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- 215.07%
YoY- -15.87%
Quarter Report
Latest QR
Upcoming QR
ANCOMLB's Result
ANCOMLB's Financial Summary
View:
Show?
TTM Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 30,702 33,439 32,266 62,720 62,680 61,372 60,664 -10.72%
PBT -1,491 1,321 13,681 3,232 3,288 17,109 2,758 -
Tax 125 -1,419 -779 -1,372 -952 -7,084 476 -19.96%
NP -1,366 -98 12,902 1,860 2,336 10,025 3,234 -
-
NP to SH -2,735 -1,288 12,650 1,087 1,292 9,156 3,150 -
-
Tax Rate - 107.42% 5.69% 42.45% 28.95% 41.41% -17.26% -
Total Cost 32,068 33,537 19,364 60,860 60,344 51,347 57,430 -9.24%
-
Net Worth 28,397 17,999 33,130 0 70,992 80,750 26,136 1.39%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div - - - - 47 9,294 - -
Div Payout % - - - - 3.66% 101.52% - -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 28,397 17,999 33,130 0 70,992 80,750 26,136 1.39%
NOSH 473,286 473,286 473,286 473,286 473,286 475,000 261,363 10.39%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin -4.45% -0.29% 39.99% 2.97% 3.73% 16.33% 5.33% -
ROE -9.63% -7.16% 38.18% 0.00% 1.82% 11.34% 12.05% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 6.49 11.15 6.82 13.25 13.24 12.92 23.21 -19.11%
EPS -0.58 -0.43 2.67 0.23 0.27 1.93 1.21 -
DPS 0.00 0.00 0.00 0.00 0.01 1.96 0.00 -
NAPS 0.06 0.06 0.07 0.00 0.15 0.17 0.10 -8.15%
Adjusted Per Share Value based on latest NOSH - 473,286
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 6.49 7.07 6.82 13.25 13.24 12.97 12.82 -10.71%
EPS -0.58 -0.27 2.67 0.23 0.27 1.93 0.67 -
DPS 0.00 0.00 0.00 0.00 0.01 1.96 0.00 -
NAPS 0.06 0.038 0.07 0.00 0.15 0.1706 0.0552 1.39%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.07 0.105 0.13 0.19 0.15 0.17 0.055 -
P/RPS 1.08 0.94 1.91 1.43 1.13 1.32 0.24 28.46%
P/EPS -12.11 -24.46 4.86 82.73 54.95 8.82 4.56 -
EY -8.26 -4.09 20.56 1.21 1.82 11.34 21.91 -
DY 0.00 0.00 0.00 0.00 0.07 11.51 0.00 -
P/NAPS 1.17 1.75 1.86 0.00 1.00 1.00 0.55 13.39%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 25/01/17 29/01/16 30/01/15 27/01/14 30/01/13 20/01/12 25/01/11 -
Price 0.08 0.105 0.14 0.14 0.15 0.16 0.12 -
P/RPS 1.23 0.94 2.05 1.06 1.13 1.24 0.52 15.41%
P/EPS -13.84 -24.46 5.24 60.96 54.95 8.30 9.96 -
EY -7.22 -4.09 19.09 1.64 1.82 12.05 10.04 -
DY 0.00 0.00 0.00 0.00 0.07 12.23 0.00 -
P/NAPS 1.33 1.75 2.00 0.00 1.00 0.94 1.20 1.72%

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