[AMPROP] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 24.88%
YoY- 33.03%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 276,280 231,396 198,329 192,592 141,284 187,991 205,352 21.89%
PBT 2,020 -1,976 -7,206 -16,200 -27,952 -45,293 -14,465 -
Tax -8,312 -1,702 704 1,498 8,380 6,377 -5,369 33.86%
NP -6,292 -3,678 -6,502 -14,702 -19,572 -38,916 -19,834 -53.51%
-
NP to SH 6,292 -3,678 -6,502 -14,702 -19,572 -38,916 -19,834 -
-
Tax Rate 411.49% - - - - - - -
Total Cost 282,572 235,074 204,831 207,294 160,856 226,907 225,186 16.35%
-
Net Worth 440,439 398,126 379,322 367,549 371,095 381,169 402,751 6.15%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 440,439 398,126 379,322 367,549 371,095 381,169 402,751 6.15%
NOSH 786,499 725,714 677,361 644,824 643,815 646,049 646,782 13.94%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -2.28% -1.59% -3.28% -7.63% -13.85% -20.70% -9.66% -
ROE 1.43% -0.92% -1.71% -4.00% -5.27% -10.21% -4.92% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 35.13 31.89 29.28 29.87 21.94 29.10 31.75 6.98%
EPS 0.80 -0.52 -0.96 -2.28 -3.04 -6.02 -3.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.5486 0.56 0.57 0.5764 0.59 0.6227 -6.83%
Adjusted Per Share Value based on latest NOSH - 646,842
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 21.16 17.72 15.19 14.75 10.82 14.40 15.73 21.88%
EPS 0.48 -0.28 -0.50 -1.13 -1.50 -2.98 -1.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3373 0.3049 0.2905 0.2815 0.2842 0.2919 0.3085 6.13%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.54 0.70 0.70 0.81 0.60 0.57 0.56 -
P/RPS 1.54 2.20 2.39 2.71 2.73 1.96 1.76 -8.52%
P/EPS 67.50 -138.12 -72.92 -35.53 -19.74 -9.46 -18.26 -
EY 1.48 -0.72 -1.37 -2.81 -5.07 -10.57 -5.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.28 1.25 1.42 1.04 0.97 0.90 4.40%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 28/05/04 27/02/04 28/11/03 28/08/03 29/05/03 18/02/03 -
Price 0.48 0.58 0.76 0.75 0.72 0.62 0.63 -
P/RPS 1.37 1.82 2.60 2.51 3.28 2.13 1.98 -21.78%
P/EPS 60.00 -114.44 -79.17 -32.89 -23.68 -10.29 -20.54 -
EY 1.67 -0.87 -1.26 -3.04 -4.22 -9.72 -4.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.06 1.36 1.32 1.25 1.05 1.01 -10.17%

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