[AMPROP] QoQ Cumulative Quarter Result on 31-Dec-2003 [#3]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 33.66%
YoY- 67.22%
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 124,665 69,070 231,396 148,747 96,296 35,321 187,991 -23.89%
PBT 1,170 505 -1,976 -5,405 -8,100 -6,988 -45,293 -
Tax -1,568 -2,078 -1,702 528 749 2,095 6,377 -
NP -398 -1,573 -3,678 -4,877 -7,351 -4,893 -38,916 -95.24%
-
NP to SH -398 1,573 -3,678 -4,877 -7,351 -4,893 -38,916 -95.24%
-
Tax Rate 134.02% 411.49% - - - - - -
Total Cost 125,063 70,643 235,074 153,624 103,647 40,214 226,907 -32.70%
-
Net Worth 445,759 440,439 398,126 379,322 367,549 371,095 381,169 10.96%
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 445,759 440,439 398,126 379,322 367,549 371,095 381,169 10.96%
NOSH 795,999 786,499 725,714 677,361 644,824 643,815 646,049 14.88%
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 -0.32% -2.28% -1.59% -3.28% -7.63% -13.85% -20.70% -
ROE -0.09% 0.36% -0.92% -1.29% -2.00% -1.32% -10.21% -
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 15.66 8.78 31.89 21.96 14.93 5.49 29.10 -33.76%
EPS -0.05 0.20 -0.52 -0.72 -1.14 -0.76 -6.02 -95.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.56 0.5486 0.56 0.57 0.5764 0.59 -3.41%
Adjusted Per Share Value based on latest NOSH - 727,647
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 9.55 5.29 17.72 11.39 7.38 2.71 14.40 -23.89%
EPS -0.03 0.12 -0.28 -0.37 -0.56 -0.37 -2.98 -95.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3414 0.3373 0.3049 0.2905 0.2815 0.2842 0.2919 10.97%
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 0.52 0.54 0.70 0.70 0.81 0.60 0.57 -
P/RPS 3.32 6.15 2.20 3.19 5.42 10.94 1.96 41.96%
P/EPS -1,040.00 270.00 -138.12 -97.22 -71.05 -78.95 -9.46 2175.32%
EY -0.10 0.37 -0.72 -1.03 -1.41 -1.27 -10.57 -95.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.96 1.28 1.25 1.42 1.04 0.97 -2.76%
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 25/11/04 26/08/04 28/05/04 27/02/04 28/11/03 28/08/03 29/05/03 -
Price 0.56 0.48 0.58 0.76 0.75 0.72 0.62 -
P/RPS 3.58 5.47 1.82 3.46 5.02 13.12 2.13 41.22%
P/EPS -1,120.00 240.00 -114.44 -105.56 -65.79 -94.74 -10.29 2160.26%
EY -0.09 0.42 -0.87 -0.95 -1.52 -1.06 -9.72 -95.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.86 1.06 1.36 1.32 1.25 1.05 -3.19%

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