[AMOLEK] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -8.76%
YoY- 1.29%
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 278 282 276 304 274 276 276 0.48%
PBT -3,274 -3,860 -5,888 -2,745 -2,524 -2,440 -2,496 19.76%
Tax 0 0 0 0 0 0 0 -
NP -3,274 -3,860 -5,888 -2,745 -2,524 -2,440 -2,496 19.76%
-
NP to SH -3,274 -3,860 -5,888 -2,745 -2,524 -2,440 -2,496 19.76%
-
Tax Rate - - - - - - - -
Total Cost 3,553 4,142 6,164 3,049 2,798 2,716 2,772 17.94%
-
Net Worth 29,232 29,754 30,203 31,679 35,098 35,811 36,374 -13.52%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 29,232 29,754 30,203 31,679 35,098 35,811 36,374 -13.52%
NOSH 1,800 1,800 1,799 1,799 1,799 1,799 1,799 0.03%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -1,175.12% -1,368.79% -2,133.33% -902.96% -918.93% -884.06% -904.35% -
ROE -11.20% -12.97% -19.49% -8.66% -7.19% -6.81% -6.86% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 15.48 15.67 15.33 16.89 15.26 15.33 15.33 0.64%
EPS -181.92 -214.44 -327.12 -152.50 -140.23 -135.56 -138.68 19.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.24 16.53 16.78 17.60 19.50 19.8961 20.21 -13.53%
Adjusted Per Share Value based on latest NOSH - 1,800
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 16.26 16.45 16.10 17.73 16.02 16.10 16.10 0.65%
EPS -191.02 -225.17 -343.47 -160.13 -147.23 -142.33 -145.60 19.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 17.0526 17.3569 17.6185 18.4799 20.4743 20.8902 21.2185 -13.52%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 28.75 42.00 28.00 20.00 19.60 20.50 17.00 -
P/RPS 185.71 268.09 182.60 118.42 128.44 133.69 110.86 40.91%
P/EPS -15.80 -19.59 -8.56 -13.11 -13.98 -15.12 -12.26 18.37%
EY -6.33 -5.11 -11.68 -7.63 -7.15 -6.61 -8.16 -15.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 2.54 1.67 1.14 1.01 1.03 0.84 64.13%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 27/08/04 28/05/04 27/02/04 21/11/03 29/08/03 30/05/03 -
Price 30.75 31.50 45.50 20.10 19.30 20.30 18.10 -
P/RPS 198.63 201.07 296.73 119.01 126.48 132.39 118.03 41.34%
P/EPS -16.90 -14.69 -13.91 -13.18 -13.76 -14.97 -13.05 18.75%
EY -5.92 -6.81 -7.19 -7.59 -7.27 -6.68 -7.66 -15.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.91 2.71 1.14 0.99 1.02 0.90 63.76%

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