[AMOLEK] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 2.24%
YoY- 7.01%
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 276 304 274 276 276 292 297 -4.76%
PBT -5,888 -2,745 -2,524 -2,440 -2,496 -2,781 -2,814 63.51%
Tax 0 0 0 0 0 0 0 -
NP -5,888 -2,745 -2,524 -2,440 -2,496 -2,781 -2,814 63.51%
-
NP to SH -5,888 -2,745 -2,524 -2,440 -2,496 -2,781 -2,814 63.51%
-
Tax Rate - - - - - - - -
Total Cost 6,164 3,049 2,798 2,716 2,772 3,073 3,111 57.68%
-
Net Worth 30,203 31,679 35,098 35,811 36,374 38,574 39,239 -15.99%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 30,203 31,679 35,098 35,811 36,374 38,574 39,239 -15.99%
NOSH 1,799 1,799 1,799 1,799 1,799 1,800 1,799 0.00%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -2,133.33% -902.96% -918.93% -884.06% -904.35% -952.40% -946.64% -
ROE -19.49% -8.66% -7.19% -6.81% -6.86% -7.21% -7.17% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 15.33 16.89 15.26 15.33 15.33 16.22 16.52 -4.85%
EPS -327.12 -152.50 -140.23 -135.56 -138.68 -154.50 -156.37 63.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.78 17.60 19.50 19.8961 20.21 21.43 21.80 -15.99%
Adjusted Per Share Value based on latest NOSH - 1,800
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 16.10 17.73 16.02 16.10 16.10 17.03 17.34 -4.82%
EPS -343.47 -160.13 -147.23 -142.33 -145.60 -162.23 -164.19 63.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 17.6185 18.4799 20.4743 20.8902 21.2185 22.5015 22.8896 -15.99%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 28.00 20.00 19.60 20.50 17.00 19.10 20.00 -
P/RPS 182.60 118.42 128.44 133.69 110.86 117.74 121.07 31.48%
P/EPS -8.56 -13.11 -13.98 -15.12 -12.26 -12.36 -12.79 -23.46%
EY -11.68 -7.63 -7.15 -6.61 -8.16 -8.09 -7.82 30.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.14 1.01 1.03 0.84 0.89 0.92 48.75%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 21/11/03 29/08/03 30/05/03 28/02/03 17/01/03 -
Price 45.50 20.10 19.30 20.30 18.10 18.70 19.10 -
P/RPS 296.73 119.01 126.48 132.39 118.03 115.27 115.63 87.33%
P/EPS -13.91 -13.18 -13.76 -14.97 -13.05 -12.10 -12.21 9.07%
EY -7.19 -7.59 -7.27 -6.68 -7.66 -8.26 -8.19 -8.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 1.14 0.99 1.02 0.90 0.87 0.88 111.52%

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