[AMPROP] QoQ Quarter Result on 2011-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 28,124 34,586 30,445 26,580 24,336 29,001 29,778 -3.73% QoQ % -18.68% 13.60% 14.54% 9.22% -16.09% -2.61% - Horiz. % 94.45% 116.15% 102.24% 89.26% 81.72% 97.39% 100.00%
PBT 19,493 70,683 2,480 45,717 -755 2,338 4,483 165.69% QoQ % -72.42% 2,750.12% -94.58% 6,155.23% -132.29% -47.85% - Horiz. % 434.82% 1,576.69% 55.32% 1,019.79% -16.84% 52.15% 100.00%
Tax -133 545 -602 1,942 -1,056 -1,168 -1,041 -74.54% QoQ % -124.40% 190.53% -131.00% 283.90% 9.59% -12.20% - Horiz. % 12.78% -52.35% 57.83% -186.55% 101.44% 112.20% 100.00%
NP 19,360 71,228 1,878 47,659 -1,811 1,170 3,442 215.28% QoQ % -72.82% 3,692.76% -96.06% 2,731.64% -254.79% -66.01% - Horiz. % 562.46% 2,069.38% 54.56% 1,384.63% -52.61% 33.99% 100.00%
NP to SH 19,299 70,246 1,675 47,030 -2,172 440 3,097 237.51% QoQ % -72.53% 4,093.79% -96.44% 2,265.29% -593.64% -85.79% - Horiz. % 623.15% 2,268.20% 54.08% 1,518.57% -70.13% 14.21% 100.00%
Tax Rate 0.68 % -0.77 % 24.27 % -4.25 % - % 49.96 % 23.22 % -90.44% QoQ % 188.31% -103.17% 671.06% 0.00% 0.00% 115.16% - Horiz. % 2.93% -3.32% 104.52% -18.30% 0.00% 215.16% 100.00%
Total Cost 8,764 -36,642 28,567 -21,079 26,147 27,831 26,336 -51.88% QoQ % 123.92% -228.27% 235.52% -180.62% -6.05% 5.68% - Horiz. % 33.28% -139.13% 108.47% -80.04% 99.28% 105.68% 100.00%
Net Worth 652,844 635,986 577,586 574,236 520,136 506,000 527,637 15.21% QoQ % 2.65% 10.11% 0.58% 10.40% 2.79% -4.10% - Horiz. % 123.73% 120.53% 109.47% 108.83% 98.58% 95.90% 100.00%
Dividend 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 17,188 - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 24.47 % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Equity 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 652,844 635,986 577,586 574,236 520,136 506,000 527,637 15.21% QoQ % 2.65% 10.11% 0.58% 10.40% 2.79% -4.10% - Horiz. % 123.73% 120.53% 109.47% 108.83% 98.58% 95.90% 100.00%
NOSH 572,670 572,960 577,586 574,236 571,578 550,000 573,518 -0.10% QoQ % -0.05% -0.80% 0.58% 0.47% 3.92% -4.10% - Horiz. % 99.85% 99.90% 100.71% 100.13% 99.66% 95.90% 100.00%
Ratio Analysis 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 68.84 % 205.94 % 6.17 % 179.30 % -7.44 % 4.03 % 11.56 % 227.47% QoQ % -66.57% 3,237.76% -96.56% 2,509.95% -284.62% -65.14% - Horiz. % 595.50% 1,781.49% 53.37% 1,551.04% -64.36% 34.86% 100.00%
ROE 2.96 % 11.05 % 0.29 % 8.19 % -0.42 % 0.09 % 0.59 % 192.20% QoQ % -73.21% 3,710.34% -96.46% 2,050.00% -566.67% -84.75% - Horiz. % 501.69% 1,872.88% 49.15% 1,388.14% -71.19% 15.25% 100.00%
Per Share 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.91 6.04 5.27 4.63 4.26 5.27 5.19 -3.62% QoQ % -18.71% 14.61% 13.82% 8.69% -19.17% 1.54% - Horiz. % 94.61% 116.38% 101.54% 89.21% 82.08% 101.54% 100.00%
EPS 3.37 12.26 0.29 8.19 -0.38 0.08 0.54 237.84% QoQ % -72.51% 4,127.59% -96.46% 2,255.26% -575.00% -85.19% - Horiz. % 624.07% 2,270.37% 53.70% 1,516.67% -70.37% 14.81% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 1.1400 1.1100 1.0000 1.0000 0.9100 0.9200 0.9200 15.32% QoQ % 2.70% 11.00% 0.00% 9.89% -1.09% 0.00% - Horiz. % 123.91% 120.65% 108.70% 108.70% 98.91% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.84 4.72 4.15 3.63 3.32 3.96 4.06 -3.64% QoQ % -18.64% 13.73% 14.33% 9.34% -16.16% -2.46% - Horiz. % 94.58% 116.26% 102.22% 89.41% 81.77% 97.54% 100.00%
EPS 2.63 9.58 0.23 6.41 -0.30 0.06 0.42 238.60% QoQ % -72.55% 4,065.22% -96.41% 2,236.67% -600.00% -85.71% - Horiz. % 626.19% 2,280.95% 54.76% 1,526.19% -71.43% 14.29% 100.00%
DPS 0.00 2.34 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 0.8905 0.8675 0.7878 0.7833 0.7095 0.6902 0.7197 15.21% QoQ % 2.65% 10.12% 0.57% 10.40% 2.80% -4.10% - Horiz. % 123.73% 120.54% 109.46% 108.84% 98.58% 95.90% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.4300 0.4500 0.6000 0.4400 0.4100 0.4100 0.3800 -
P/RPS 8.76 7.45 11.38 9.51 9.63 7.78 7.32 12.68% QoQ % 17.58% -34.53% 19.66% -1.25% 23.78% 6.28% - Horiz. % 119.67% 101.78% 155.46% 129.92% 131.56% 106.28% 100.00%
P/EPS 12.76 3.67 206.90 5.37 -107.89 512.50 70.37 -67.86% QoQ % 247.68% -98.23% 3,752.89% 104.98% -121.05% 628.29% - Horiz. % 18.13% 5.22% 294.02% 7.63% -153.32% 728.29% 100.00%
EY 7.84 27.24 0.48 18.61 -0.93 0.20 1.42 211.41% QoQ % -71.22% 5,575.00% -97.42% 2,101.08% -565.00% -85.92% - Horiz. % 552.11% 1,918.31% 33.80% 1,310.56% -65.49% 14.08% 100.00%
DY 0.00 6.67 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.38 0.41 0.60 0.44 0.45 0.45 0.41 -4.93% QoQ % -7.32% -31.67% 36.36% -2.22% 0.00% 9.76% - Horiz. % 92.68% 100.00% 146.34% 107.32% 109.76% 109.76% 100.00%
Price Multiplier on Announcement Date 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 23/11/11 11/08/11 24/05/11 22/02/11 11/11/10 09/08/10 -
Price 0.4800 0.4400 0.4900 0.6100 0.4100 0.4600 0.4000 -
P/RPS 9.77 7.29 9.30 13.18 9.63 8.72 7.70 17.15% QoQ % 34.02% -21.61% -29.44% 36.86% 10.44% 13.25% - Horiz. % 126.88% 94.68% 120.78% 171.17% 125.06% 113.25% 100.00%
P/EPS 14.24 3.59 168.97 7.45 -107.89 575.00 74.07 -66.59% QoQ % 296.66% -97.88% 2,168.05% 106.91% -118.76% 676.29% - Horiz. % 19.23% 4.85% 228.12% 10.06% -145.66% 776.29% 100.00%
EY 7.02 27.86 0.59 13.43 -0.93 0.17 1.35 199.25% QoQ % -74.80% 4,622.03% -95.61% 1,544.09% -647.06% -87.41% - Horiz. % 520.00% 2,063.70% 43.70% 994.81% -68.89% 12.59% 100.00%
DY 0.00 6.82 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.42 0.40 0.49 0.61 0.45 0.50 0.43 -1.55% QoQ % 5.00% -18.37% -19.67% 35.56% -10.00% 16.28% - Horiz. % 97.67% 93.02% 113.95% 141.86% 104.65% 116.28% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Amprop-Q4 Ann(31.03.2011).pdf 
