[AMOLEK] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 0 0 0 0 0 0 0 -
PBT -420 1,614 -1,402 -1,866 -880 2,638 4,624 -
Tax 0 870 0 0 0 -14 0 -
NP -420 2,484 -1,402 -1,866 -880 2,624 4,624 -
-
NP to SH -420 2,484 -1,402 -1,866 -880 2,624 4,624 -
-
Tax Rate - -53.90% - - - 0.53% 0.00% -
Total Cost 420 -2,484 1,402 1,866 880 -2,624 -4,624 -
-
Net Worth 8,328 8,672 5,174 5,237 6,077 6,211 6,934 13.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 8,328 8,672 5,174 5,237 6,077 6,211 6,934 13.00%
NOSH 1,750 1,800 1,813 1,794 1,833 1,806 1,796 -1.71%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -5.04% 28.64% -27.11% -35.63% -14.48% 42.24% 66.68% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EPS -24.00 138.00 -77.33 -104.00 -48.00 146.00 257.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.759 4.818 2.853 2.919 3.315 3.438 3.859 15.01%
Adjusted Per Share Value based on latest NOSH - 1,782
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EPS -24.50 144.90 -81.82 -108.85 -51.33 153.07 269.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8581 5.0589 3.0186 3.0551 3.5452 3.6236 4.045 13.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 20/11/09 11/07/08 -
Price 18.80 18.80 18.80 18.80 18.80 18.80 18.80 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -78.33 13.62 -24.31 -18.08 -39.17 12.95 7.31 -
EY -1.28 7.34 -4.11 -5.53 -2.55 7.72 13.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.95 3.90 6.59 6.44 5.67 5.47 4.87 -13.03%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/04/11 21/02/11 26/11/10 26/08/10 03/05/10 19/02/10 11/11/09 -
Price 18.80 18.80 18.80 18.80 18.80 18.80 18.80 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -78.33 13.62 -24.31 -18.08 -39.17 12.95 7.31 -
EY -1.28 7.34 -4.11 -5.53 -2.55 7.72 13.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.95 3.90 6.59 6.44 5.67 5.47 4.87 -13.03%

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