[AMOLEK] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -89.87%
YoY- 10.75%
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 69 292 223 150 75 367 300 -62.49%
PBT -624 -2,781 -2,111 -1,312 -691 -2,164 -2,359 -58.82%
Tax 0 0 0 1,312 0 0 0 -
NP -624 -2,781 -2,111 0 -691 -2,164 -2,359 -58.82%
-
NP to SH -624 -2,781 -2,111 -1,312 -691 -2,164 -2,359 -58.82%
-
Tax Rate - - - - - - - -
Total Cost 693 3,073 2,334 150 766 2,531 2,659 -59.23%
-
Net Worth 36,374 38,574 39,239 40,049 40,660 41,346 4,118,346 -95.73%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 36,374 38,574 39,239 40,049 40,660 41,346 4,118,346 -95.73%
NOSH 1,799 1,800 1,799 1,799 1,799 1,800 180,076 -95.37%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -904.35% -952.40% -946.64% 0.00% -921.33% -589.65% -786.33% -
ROE -1.72% -7.21% -5.38% -3.28% -1.70% -5.23% -0.06% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 3.83 16.22 12.39 8.33 4.17 20.39 0.17 699.20%
EPS -34.67 -154.50 -117.28 -72.89 -38.39 -120.22 -131.06 -58.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 20.21 21.43 21.80 22.25 22.59 22.97 22.87 -7.91%
Adjusted Per Share Value based on latest NOSH - 1,800
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 4.03 17.03 13.01 8.75 4.38 21.41 17.50 -62.46%
EPS -36.40 -162.23 -123.14 -76.53 -40.31 -126.23 -137.61 -58.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 21.2185 22.5015 22.8896 23.3621 23.7188 24.1189 2,402.3696 -95.73%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 17.00 19.10 20.00 20.10 23.80 26.00 19.60 -
P/RPS 443.44 117.74 161.43 241.20 571.18 127.52 11,764.99 -88.78%
P/EPS -49.03 -12.36 -17.05 -27.58 -62.00 -21.63 -1,496.18 -89.78%
EY -2.04 -8.09 -5.86 -3.63 -1.61 -4.62 -0.07 848.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.89 0.92 0.90 1.05 1.13 0.86 -1.55%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 17/01/03 23/08/02 31/05/02 06/02/02 12/11/01 -
Price 18.10 18.70 19.10 20.50 21.80 26.00 20.50 -
P/RPS 472.13 115.27 154.17 246.00 523.18 127.52 12,305.22 -88.64%
P/EPS -52.21 -12.10 -16.29 -28.12 -56.79 -21.63 -1,564.89 -89.65%
EY -1.92 -8.26 -6.14 -3.56 -1.76 -4.62 -0.06 910.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.87 0.88 0.92 0.97 1.13 0.90 0.00%

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