[AMPROP] YoY Quarter Result on 2010-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 32,535 29,553 30,445 29,778 91,632 44,384 50,433 -7.04% YoY % 10.09% -2.93% 2.24% -67.50% 106.45% -11.99% - Horiz. % 64.51% 58.60% 60.37% 59.04% 181.69% 88.01% 100.00%
PBT 11,680 21,028 2,480 4,483 5,794 -252 19,718 -8.35% YoY % -44.46% 747.90% -44.68% -22.63% 2,399.21% -101.28% - Horiz. % 59.24% 106.64% 12.58% 22.74% 29.38% -1.28% 100.00%
Tax -476 -222 -602 -1,041 -407 -628 -3,474 -28.18% YoY % -114.41% 63.12% 42.17% -155.77% 35.19% 81.92% - Horiz. % 13.70% 6.39% 17.33% 29.97% 11.72% 18.08% 100.00%
NP 11,204 20,806 1,878 3,442 5,387 -880 16,244 -6.00% YoY % -46.15% 1,007.88% -45.44% -36.11% 712.16% -105.42% - Horiz. % 68.97% 128.08% 11.56% 21.19% 33.16% -5.42% 100.00%
NP to SH 11,231 20,753 1,675 3,097 4,027 -1,351 16,322 -6.04% YoY % -45.88% 1,138.99% -45.92% -23.09% 398.08% -108.28% - Horiz. % 68.81% 127.15% 10.26% 18.97% 24.67% -8.28% 100.00%
Tax Rate 4.08 % 1.06 % 24.27 % 23.22 % 7.02 % - % 17.62 % -21.62% YoY % 284.91% -95.63% 4.52% 230.77% 0.00% 0.00% - Horiz. % 23.16% 6.02% 137.74% 131.78% 39.84% 0.00% 100.00%
Total Cost 21,331 8,747 28,567 26,336 86,245 45,264 34,189 -7.55% YoY % 143.87% -69.38% 8.47% -69.46% 90.54% 32.39% - Horiz. % 62.39% 25.58% 83.56% 77.03% 252.26% 132.39% 100.00%
Net Worth 748,733 682,211 577,586 527,637 0 357,050 341,801 13.95% YoY % 9.75% 18.11% 9.47% 0.00% 0.00% 4.46% - Horiz. % 219.06% 199.59% 168.98% 154.37% 0.00% 104.46% 100.00%
Dividend 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 748,733 682,211 577,586 527,637 0 357,050 341,801 13.95% YoY % 9.75% 18.11% 9.47% 0.00% 0.00% 4.46% - Horiz. % 219.06% 199.59% 168.98% 154.37% 0.00% 104.46% 100.00%
NOSH 575,948 573,287 577,586 573,518 959,047 964,999 854,502 -6.36% YoY % 0.46% -0.74% 0.71% -40.20% -0.62% 12.93% - Horiz. % 67.40% 67.09% 67.59% 67.12% 112.23% 112.93% 100.00%
Ratio Analysis 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 34.44 % 70.40 % 6.17 % 11.56 % 5.88 % -1.98 % 32.21 % 1.12% YoY % -51.08% 1,041.00% -46.63% 96.60% 396.97% -106.15% - Horiz. % 106.92% 218.57% 19.16% 35.89% 18.26% -6.15% 100.00%
ROE 1.50 % 3.04 % 0.29 % 0.59 % - % -0.38 % 4.78 % -17.55% YoY % -50.66% 948.28% -50.85% 0.00% 0.00% -107.95% - Horiz. % 31.38% 63.60% 6.07% 12.34% 0.00% -7.95% 100.00%
Per Share 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 5.65 5.16 5.27 5.19 9.55 4.60 5.90 -0.72% YoY % 9.50% -2.09% 1.54% -45.65% 107.61% -22.03% - Horiz. % 95.76% 87.46% 89.32% 87.97% 161.86% 77.97% 100.00%
EPS 1.95 3.62 0.29 0.54 1.27 -0.14 1.91 0.35% YoY % -46.13% 1,148.28% -46.30% -57.48% 1,007.14% -107.33% - Horiz. % 102.09% 189.53% 15.18% 28.27% 66.49% -7.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.3000 1.1900 1.0000 0.9200 0.0000 0.3700 0.4000 21.68% YoY % 9.24% 19.00% 8.70% 0.00% 0.00% -7.50% - Horiz. % 325.00% 297.50% 250.00% 230.00% 0.00% 92.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 4.44 4.03 4.15 4.06 12.50 6.05 6.88 -7.03% YoY % 10.17% -2.89% 2.22% -67.52% 106.61% -12.06% - Horiz. % 64.53% 58.58% 60.32% 59.01% 181.69% 87.94% 100.00%
EPS 1.53 2.83 0.23 0.42 0.55 -0.18 2.23 -6.08% YoY % -45.94% 1,130.43% -45.24% -23.64% 405.56% -108.07% - Horiz. % 68.61% 126.91% 10.31% 18.83% 24.66% -8.07% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.0213 0.9305 0.7878 0.7197 0.0000 0.4870 0.4662 13.95% YoY % 9.76% 18.11% 9.46% 0.00% 0.00% 4.46% - Horiz. % 219.07% 199.59% 168.98% 154.38% 0.00% 104.46% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.7650 0.4700 0.6000 0.3800 0.6300 0.4800 1.1400 -
P/RPS 13.54 9.12 11.38 7.32 6.59 10.44 19.32 -5.75% YoY % 48.46% -19.86% 55.46% 11.08% -36.88% -45.96% - Horiz. % 70.08% 47.20% 58.90% 37.89% 34.11% 54.04% 100.00%
P/EPS 39.23 12.98 206.90 70.37 150.04 -342.86 59.68 -6.75% YoY % 202.23% -93.73% 194.02% -53.10% 143.76% -674.50% - Horiz. % 65.73% 21.75% 346.68% 117.91% 251.41% -574.50% 100.00%
EY 2.55 7.70 0.48 1.42 0.67 -0.29 1.68 7.20% YoY % -66.88% 1,504.17% -66.20% 111.94% 331.03% -117.26% - Horiz. % 151.79% 458.33% 28.57% 84.52% 39.88% -17.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.59 0.39 0.60 0.41 0.00 1.30 2.85 -23.07% YoY % 51.28% -35.00% 46.34% 0.00% 0.00% -54.39% - Horiz. % 20.70% 13.68% 21.05% 14.39% 0.00% 45.61% 100.00%
Price Multiplier on Announcement Date 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 02/08/13 13/08/12 11/08/11 09/08/10 07/08/09 26/08/08 28/08/07 -
Price 0.8250 0.5000 0.4900 0.4000 0.1700 0.4700 1.2700 -
P/RPS 14.60 9.70 9.30 7.70 1.78 10.22 21.52 -6.26% YoY % 50.52% 4.30% 20.78% 332.58% -82.58% -52.51% - Horiz. % 67.84% 45.07% 43.22% 35.78% 8.27% 47.49% 100.00%
P/EPS 42.31 13.81 168.97 74.07 40.49 -335.71 66.49 -7.25% YoY % 206.37% -91.83% 128.12% 82.93% 112.06% -604.90% - Horiz. % 63.63% 20.77% 254.13% 111.40% 60.90% -504.90% 100.00%
EY 2.36 7.24 0.59 1.35 2.47 -0.30 1.50 7.84% YoY % -67.40% 1,127.12% -56.30% -45.34% 923.33% -120.00% - Horiz. % 157.33% 482.67% 39.33% 90.00% 164.67% -20.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.63 0.42 0.49 0.43 0.00 1.27 3.18 -23.63% YoY % 50.00% -14.29% 13.95% 0.00% 0.00% -60.06% - Horiz. % 19.81% 13.21% 15.41% 13.52% 0.00% 39.94% 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
Qtr Ann-30.06.2010.pdf 
