[AMPROP] QoQ Quarter Result on 2014-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 39,639 44,396 40,714 54,062 59,691 23,905 32,535 14.03% QoQ % -10.71% 9.04% -24.69% -9.43% 149.70% -26.53% - Horiz. % 121.83% 136.46% 125.14% 166.17% 183.47% 73.47% 100.00%
PBT 6,889 8,654 18,515 136,782 3,662 1,606 11,680 -29.60% QoQ % -20.40% -53.26% -86.46% 3,635.17% 128.02% -86.25% - Horiz. % 58.98% 74.09% 158.52% 1,171.08% 31.35% 13.75% 100.00%
Tax -1,054 -1,098 -848 -1,559 19,102 1,076 -476 69.64% QoQ % 4.01% -29.48% 45.61% -108.16% 1,675.28% 326.05% - Horiz. % 221.43% 230.67% 178.15% 327.52% -4,013.03% -226.05% 100.00%
NP 5,835 7,556 17,667 135,223 22,764 2,682 11,204 -35.19% QoQ % -22.78% -57.23% -86.93% 494.02% 748.77% -76.06% - Horiz. % 52.08% 67.44% 157.68% 1,206.92% 203.18% 23.94% 100.00%
NP to SH 5,881 7,034 17,668 134,811 22,485 2,774 11,231 -34.96% QoQ % -16.39% -60.19% -86.89% 499.56% 710.56% -75.30% - Horiz. % 52.36% 62.63% 157.31% 1,200.35% 200.20% 24.70% 100.00%
Tax Rate 15.30 % 12.69 % 4.58 % 1.14 % -521.63 % -67.00 % 4.08 % 140.79% QoQ % 20.57% 177.07% 301.75% 100.22% -678.55% -1,742.16% - Horiz. % 375.00% 311.03% 112.25% 27.94% -12,785.05% -1,642.16% 100.00%
Total Cost 33,804 36,840 23,047 -81,161 36,927 21,223 21,331 35.81% QoQ % -8.24% 59.85% 128.40% -319.79% 74.00% -0.51% - Horiz. % 158.47% 172.71% 108.04% -380.48% 173.11% 99.49% 100.00%
Net Worth 950,464 949,589 955,809 936,910 803,448 780,187 748,733 17.19% QoQ % 0.09% -0.65% 2.02% 16.61% 2.98% 4.20% - Horiz. % 126.94% 126.83% 127.66% 125.13% 107.31% 104.20% 100.00%
Dividend 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 950,464 949,589 955,809 936,910 803,448 780,187 748,733 17.19% QoQ % 0.09% -0.65% 2.02% 16.61% 2.98% 4.20% - Horiz. % 126.94% 126.83% 127.66% 125.13% 107.31% 104.20% 100.00%
NOSH 594,040 586,166 579,278 578,339 578,020 577,916 575,948 2.08% QoQ % 1.34% 1.19% 0.16% 0.06% 0.02% 0.34% - Horiz. % 103.14% 101.77% 100.58% 100.42% 100.36% 100.34% 100.00%
Ratio Analysis 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 14.72 % 17.02 % 43.39 % 250.13 % 38.14 % 11.22 % 34.44 % -43.17% QoQ % -13.51% -60.77% -82.65% 555.82% 239.93% -67.42% - Horiz. % 42.74% 49.42% 125.99% 726.28% 110.74% 32.58% 100.00%
ROE 0.62 % 0.74 % 1.85 % 14.39 % 2.80 % 0.36 % 1.50 % -44.42% QoQ % -16.22% -60.00% -87.14% 413.93% 677.78% -76.00% - Horiz. % 41.33% 49.33% 123.33% 959.33% 186.67% 24.00% 100.00%
Per Share 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.67 7.57 7.03 9.35 10.33 4.14 5.65 11.67% QoQ % -11.89% 7.68% -24.81% -9.49% 149.52% -26.73% - Horiz. % 118.05% 133.98% 124.42% 165.49% 182.83% 73.27% 100.00%
EPS 0.99 1.20 3.05 23.31 3.89 0.48 1.95 -36.28% QoQ % -17.50% -60.66% -86.92% 499.23% 710.42% -75.38% - Horiz. % 50.77% 61.54% 156.41% 1,195.38% 199.49% 24.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.6000 1.6200 1.6500 1.6200 1.3900 1.3500 1.3000 14.80% QoQ % -1.23% -1.82% 1.85% 16.55% 2.96% 3.85% - Horiz. % 123.08% 124.62% 126.92% 124.62% 106.92% 103.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,136 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.41 6.06 5.55 7.37 8.14 3.26 4.44 14.04% QoQ % -10.73% 9.19% -24.69% -9.46% 149.69% -26.58% - Horiz. % 121.85% 136.49% 125.00% 165.99% 183.33% 73.42% 100.00%
EPS 0.80 0.96 2.41 18.39 3.07 0.38 1.53 -35.02% QoQ % -16.67% -60.17% -86.90% 499.02% 707.89% -75.16% - Horiz. % 52.29% 62.75% 157.52% 1,201.96% 200.65% 24.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.2964 1.2952 1.3037 1.2779 1.0959 1.0642 1.0213 17.18% QoQ % 0.09% -0.65% 2.02% 16.61% 2.98% 4.20% - Horiz. % 126.94% 126.82% 127.65% 125.12% 107.30% 104.20% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.7500 0.9700 1.2000 0.8600 0.8700 0.7850 0.7650 -
P/RPS 11.24 12.81 17.07 9.20 8.42 18.98 13.54 -11.64% QoQ % -12.26% -24.96% 85.54% 9.26% -55.64% 40.18% - Horiz. % 83.01% 94.61% 126.07% 67.95% 62.19% 140.18% 100.00%
P/EPS 75.76 80.83 39.34 3.69 22.37 163.54 39.23 54.89% QoQ % -6.27% 105.47% 966.12% -83.50% -86.32% 316.87% - Horiz. % 193.12% 206.04% 100.28% 9.41% 57.02% 416.87% 100.00%
EY 1.32 1.24 2.54 27.10 4.47 0.61 2.55 -35.45% QoQ % 6.45% -51.18% -90.63% 506.26% 632.79% -76.08% - Horiz. % 51.76% 48.63% 99.61% 1,062.75% 175.29% 23.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.47 0.60 0.73 0.53 0.63 0.58 0.59 -14.03% QoQ % -21.67% -17.81% 37.74% -15.87% 8.62% -1.69% - Horiz. % 79.66% 101.69% 123.73% 89.83% 106.78% 98.31% 100.00%
Price Multiplier on Announcement Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 05/02/15 12/11/14 04/08/14 22/05/14 19/02/14 14/11/13 02/08/13 -
Price 0.7950 0.8800 1.2300 0.9550 0.8700 0.8550 0.8250 -
P/RPS 11.91 11.62 17.50 10.22 8.42 20.67 14.60 -12.66% QoQ % 2.50% -33.60% 71.23% 21.38% -59.26% 41.58% - Horiz. % 81.58% 79.59% 119.86% 70.00% 57.67% 141.58% 100.00%
P/EPS 80.30 73.33 40.33 4.10 22.37 178.13 42.31 53.11% QoQ % 9.50% 81.82% 883.66% -81.67% -87.44% 321.01% - Horiz. % 189.79% 173.32% 95.32% 9.69% 52.87% 421.01% 100.00%
EY 1.25 1.36 2.48 24.41 4.47 0.56 2.36 -34.46% QoQ % -8.09% -45.16% -89.84% 446.09% 698.21% -76.27% - Horiz. % 52.97% 57.63% 105.08% 1,034.32% 189.41% 23.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.50 0.54 0.75 0.59 0.63 0.63 0.63 -14.24% QoQ % -7.41% -28.00% 27.12% -6.35% 0.00% 0.00% - Horiz. % 79.37% 85.71% 119.05% 93.65% 100.00% 100.00% 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 31 3 2014.pdf 
