[ANNJOO] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 38.0%
YoY- 171.05%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,252,000 2,653,599 1,624,220 1,249,671 559,043 510,192 405,960 20.62%
PBT -319,915 498,866 176,557 106,423 46,299 85,996 54,169 -
Tax 126,239 -93,783 -13,165 -15,636 -17,063 -30,678 -20,074 -
NP -193,676 405,083 163,392 90,787 29,236 55,318 34,095 -
-
NP to SH -186,750 407,761 147,495 75,567 27,879 55,318 34,095 -
-
Tax Rate - 18.80% 7.46% 14.69% 36.85% 35.67% 37.06% -
Total Cost 1,445,676 2,248,516 1,460,828 1,158,884 529,807 454,874 371,865 25.36%
-
Net Worth 895,158 1,067,026 672,265 634,716 456,702 450,678 354,488 16.67%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 15,086 103,323 47,189 35,142 25,278 15,916 46,086 -16.96%
Div Payout % 0.00% 25.34% 31.99% 46.50% 90.67% 28.77% 135.17% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 895,158 1,067,026 672,265 634,716 456,702 450,678 354,488 16.67%
NOSH 502,898 505,699 336,132 337,615 270,238 265,104 262,583 11.42%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -15.47% 15.27% 10.06% 7.26% 5.23% 10.84% 8.40% -
ROE -20.86% 38.21% 21.94% 11.91% 6.10% 12.27% 9.62% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 248.96 524.74 483.21 370.15 206.87 192.45 154.60 8.25%
EPS -37.13 80.63 43.88 22.38 10.32 20.87 12.98 -
DPS 3.00 20.43 14.04 10.41 9.50 6.00 17.55 -25.48%
NAPS 1.78 2.11 2.00 1.88 1.69 1.70 1.35 4.71%
Adjusted Per Share Value based on latest NOSH - 337,615
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 173.11 366.91 224.58 172.79 77.30 70.54 56.13 20.62%
EPS -25.82 56.38 20.39 10.45 3.85 7.65 4.71 -
DPS 2.09 14.29 6.52 4.86 3.50 2.20 6.37 -16.93%
NAPS 1.2377 1.4754 0.9295 0.8776 0.6315 0.6231 0.4901 16.67%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.44 2.50 3.88 1.26 1.40 1.73 1.36 -
P/RPS 0.98 0.48 0.80 0.34 0.68 0.90 0.88 1.80%
P/EPS -6.57 3.10 8.84 5.63 13.57 8.29 10.47 -
EY -15.22 32.25 11.31 17.76 7.37 12.06 9.55 -
DY 1.23 8.17 3.62 8.26 6.79 3.47 12.91 -32.39%
P/NAPS 1.37 1.18 1.94 0.67 0.83 1.02 1.01 5.20%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 16/11/09 27/11/08 07/11/07 29/11/06 30/11/05 25/11/04 20/11/03 -
Price 2.75 1.27 4.14 1.49 1.12 1.69 1.32 -
P/RPS 1.10 0.24 0.86 0.40 0.54 0.88 0.85 4.38%
P/EPS -7.41 1.58 9.43 6.66 10.86 8.10 10.17 -
EY -13.50 63.49 10.60 15.02 9.21 12.35 9.84 -
DY 1.09 16.09 3.39 6.99 8.48 3.55 13.30 -34.06%
P/NAPS 1.54 0.60 2.07 0.79 0.66 0.99 0.98 7.81%

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