[ANNJOO] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[ANNJOO] ANN JOO RESOURCES BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 7.49%
YoY- -138.51%
Quarter Report
Latest QR
Upcoming QR
ANNJOO's Result
ANNJOO's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,838,477 2,453,941 1,897,207 2,184,664 2,165,626 1,679,706 1,252,000 6.60%
PBT -101,962 49,613 7,306 -49,975 61,962 163,349 -319,915 -17.34%
Tax 6,572 -7,910 3,791 32,519 -13,418 -16,895 126,239 -38.88%
NP -95,390 41,703 11,097 -17,456 48,544 146,454 -193,676 -11.12%
-
NP to SH -95,390 41,703 11,251 -18,346 47,645 145,529 -186,750 -10.58%
-
Tax Rate - 15.94% -51.89% - 21.66% 10.34% - -
Total Cost 1,933,867 2,412,238 1,886,110 2,202,120 2,117,082 1,533,252 1,445,676 4.96%
-
Net Worth 976,008 1,070,710 1,038,972 1,028,119 1,063,685 995,670 895,158 1.45%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 5,021 10,014 - 17,583 52,047 45,209 15,086 -16.74%
Div Payout % 0.00% 24.01% - 0.00% 109.24% 31.07% 0.00% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 976,008 1,070,710 1,038,972 1,028,119 1,063,685 995,670 895,158 1.45%
NOSH 500,517 500,332 501,919 501,521 501,738 502,864 502,898 -0.07%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -5.19% 1.70% 0.58% -0.80% 2.24% 8.72% -15.47% -
ROE -9.77% 3.89% 1.08% -1.78% 4.48% 14.62% -20.86% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 367.32 490.46 377.99 435.61 431.62 334.03 248.96 6.69%
EPS -19.06 8.34 2.24 -3.66 9.50 28.94 -37.13 -10.51%
DPS 1.00 2.00 0.00 3.50 10.34 9.00 3.00 -16.72%
NAPS 1.95 2.14 2.07 2.05 2.12 1.98 1.78 1.53%
Adjusted Per Share Value based on latest NOSH - 501,521
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 255.72 341.33 263.89 303.88 301.23 233.64 174.15 6.60%
EPS -13.27 5.80 1.56 -2.55 6.63 20.24 -25.98 -10.58%
DPS 0.70 1.39 0.00 2.45 7.24 6.29 2.10 -16.72%
NAPS 1.3576 1.4893 1.4452 1.4301 1.4795 1.3849 1.2451 1.45%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.725 1.29 1.24 1.33 1.98 2.79 2.44 -
P/RPS 0.20 0.26 0.33 0.31 0.46 0.84 0.98 -23.26%
P/EPS -3.80 15.48 55.32 -36.36 20.85 9.64 -6.57 -8.71%
EY -26.29 6.46 1.81 -2.75 4.80 10.37 -15.22 9.53%
DY 1.38 1.55 0.00 2.63 5.22 3.23 1.23 1.93%
P/NAPS 0.37 0.60 0.60 0.65 0.93 1.41 1.37 -19.59%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 26/11/14 28/11/13 27/11/12 24/11/11 26/11/10 16/11/09 -
Price 0.67 1.15 1.15 1.33 1.98 2.86 2.75 -
P/RPS 0.18 0.23 0.30 0.31 0.46 0.86 1.10 -26.03%
P/EPS -3.52 13.80 51.30 -36.36 20.85 9.88 -7.41 -11.66%
EY -28.45 7.25 1.95 -2.75 4.80 10.12 -13.50 13.22%
DY 1.49 1.74 0.00 2.63 5.22 3.15 1.09 5.34%
P/NAPS 0.34 0.54 0.56 0.65 0.93 1.44 1.54 -22.24%

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