[AMPROP] QoQ Annualized Quarter Result on 30-Jun-2004 [#1]

Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 271.07%
YoY- 132.15%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 247,744 252,114 249,330 276,280 231,396 198,329 192,592 18.26%
PBT 6,446 4,830 2,340 2,020 -1,976 -7,206 -16,200 -
Tax -6,902 -7,359 -3,136 -8,312 -1,702 704 1,498 -
NP -456 -2,529 -796 -6,292 -3,678 -6,502 -14,702 -90.10%
-
NP to SH -456 -2,529 -796 6,292 -3,678 -6,502 -14,702 -90.10%
-
Tax Rate 107.07% 152.36% 134.02% 411.49% - - - -
Total Cost 248,200 254,643 250,126 282,572 235,074 204,831 207,294 12.74%
-
Net Worth 416,479 442,633 445,759 440,439 398,126 379,322 367,549 8.68%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 416,479 442,633 445,759 440,439 398,126 379,322 367,549 8.68%
NOSH 760,000 790,416 795,999 786,499 725,714 677,361 644,824 11.56%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -0.18% -1.00% -0.32% -2.28% -1.59% -3.28% -7.63% -
ROE -0.11% -0.57% -0.18% 1.43% -0.92% -1.71% -4.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 32.60 31.90 31.32 35.13 31.89 29.28 29.87 5.99%
EPS -0.06 -0.32 -0.10 0.80 -0.52 -0.96 -2.28 -91.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.548 0.56 0.56 0.56 0.5486 0.56 0.57 -2.58%
Adjusted Per Share Value based on latest NOSH - 786,499
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 18.98 19.31 19.10 21.16 17.72 15.19 14.75 18.28%
EPS -0.03 -0.19 -0.06 0.48 -0.28 -0.50 -1.13 -91.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.319 0.339 0.3414 0.3373 0.3049 0.2905 0.2815 8.68%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.44 0.50 0.52 0.54 0.70 0.70 0.81 -
P/RPS 1.35 1.57 1.66 1.54 2.20 2.39 2.71 -37.13%
P/EPS -733.33 -156.25 -520.00 67.50 -138.12 -72.92 -35.53 651.05%
EY -0.14 -0.64 -0.19 1.48 -0.72 -1.37 -2.81 -86.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.89 0.93 0.96 1.28 1.25 1.42 -31.76%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 25/11/04 26/08/04 28/05/04 27/02/04 28/11/03 -
Price 0.36 0.48 0.56 0.48 0.58 0.76 0.75 -
P/RPS 1.10 1.50 1.79 1.37 1.82 2.60 2.51 -42.27%
P/EPS -600.00 -150.00 -560.00 60.00 -114.44 -79.17 -32.89 591.76%
EY -0.17 -0.67 -0.18 1.67 -0.87 -1.26 -3.04 -85.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.86 1.00 0.86 1.06 1.36 1.32 -36.97%

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