[ANNJOO] YoY TTM 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- 24.65%
YoY- 34.66%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,488,666 2,512,067 1,522,271 1,011,929 557,772 479,992 380,556 25.49%
PBT -286,876 470,869 158,264 74,188 64,587 72,649 54,295 -
Tax 98,996 -70,517 -12,165 -11,430 -22,791 -25,761 -20,781 -
NP -187,880 400,352 146,099 62,758 41,796 46,888 33,514 -
-
NP to SH -182,704 408,404 119,289 54,757 40,662 46,888 33,514 -
-
Tax Rate - 14.98% 7.69% 15.41% 35.29% 35.46% 38.27% -
Total Cost 1,676,546 2,111,715 1,376,172 949,171 515,976 433,104 347,042 29.98%
-
Net Worth 852,297 1,093,210 673,499 402,059 449,893 435,045 350,541 15.94%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 103,323 60,693 21,637 25,278 31,671 30,331 -
Div Payout % - 25.30% 50.88% 39.52% 62.17% 67.55% 90.50% -
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 852,297 1,093,210 673,499 402,059 449,893 435,045 350,541 15.94%
NOSH 504,318 513,244 336,749 201,029 267,793 265,271 252,188 12.23%
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 -12.62% 15.94% 9.60% 6.20% 7.49% 9.77% 8.81% -
ROE -21.44% 37.36% 17.71% 13.62% 9.04% 10.78% 9.56% -
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 295.18 489.45 452.05 503.37 208.28 180.94 150.90 11.82%
EPS -36.23 79.57 35.42 27.24 15.18 17.68 13.29 -
DPS 0.00 20.13 18.02 10.76 9.50 12.00 12.00 -
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 207.07 349.42 211.74 140.75 77.58 66.76 52.93 25.50%
EPS -25.41 56.81 16.59 7.62 5.66 6.52 4.66 -
DPS 0.00 14.37 8.44 3.01 3.52 4.41 4.22 -
NAPS 1.1855 1.5206 0.9368 0.5592 0.6258 0.6051 0.4876 15.94%
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 0.65 0.78 0.83 0.22 0.76 0.88 0.67 -0.50%
P/EPS -5.27 4.80 10.61 4.08 10.47 9.00 7.60 -
EY -18.97 20.83 9.42 24.54 9.55 11.12 13.16 -
DY 0.00 5.27 4.79 9.70 5.97 7.55 11.88 -
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 0.78 0.75 0.77 0.25 0.72 0.91 0.85 -1.42%
P/EPS -6.35 4.62 9.82 4.70 9.88 9.33 9.71 -
EY -15.75 21.62 10.18 21.28 10.12 10.71 10.30 -
DY 0.00 5.47 5.18 8.41 6.33 7.27 9.30 -
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