[AMOLEK] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Announcement Date
17-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -60.9%
YoY- 10.51%
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 138 69 292 223 150 75 367 -47.99%
PBT -1,220 -624 -2,781 -2,111 -1,312 -691 -2,164 -31.82%
Tax 0 0 0 0 1,312 0 0 -
NP -1,220 -624 -2,781 -2,111 0 -691 -2,164 -31.82%
-
NP to SH -1,220 -624 -2,781 -2,111 -1,312 -691 -2,164 -31.82%
-
Tax Rate - - - - - - - -
Total Cost 1,358 693 3,073 2,334 150 766 2,531 -34.04%
-
Net Worth 35,811 36,374 38,574 39,239 40,049 40,660 41,346 -9.16%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 35,811 36,374 38,574 39,239 40,049 40,660 41,346 -9.16%
NOSH 1,799 1,799 1,800 1,799 1,799 1,799 1,800 -0.03%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -884.06% -904.35% -952.40% -946.64% 0.00% -921.33% -589.65% -
ROE -3.41% -1.72% -7.21% -5.38% -3.28% -1.70% -5.23% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 7.67 3.83 16.22 12.39 8.33 4.17 20.39 -47.98%
EPS -67.78 -34.67 -154.50 -117.28 -72.89 -38.39 -120.22 -31.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 19.8961 20.21 21.43 21.80 22.25 22.59 22.97 -9.15%
Adjusted Per Share Value based on latest NOSH - 1,799
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 8.05 4.03 17.03 13.01 8.75 4.38 21.41 -47.99%
EPS -71.17 -36.40 -162.23 -123.14 -76.53 -40.31 -126.23 -31.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 20.8902 21.2185 22.5015 22.8896 23.3621 23.7188 24.1189 -9.16%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 20.50 17.00 19.10 20.00 20.10 23.80 26.00 -
P/RPS 267.38 443.44 117.74 161.43 241.20 571.18 127.52 64.04%
P/EPS -30.24 -49.03 -12.36 -17.05 -27.58 -62.00 -21.63 25.10%
EY -3.31 -2.04 -8.09 -5.86 -3.63 -1.61 -4.62 -19.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.84 0.89 0.92 0.90 1.05 1.13 -6.00%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 28/02/03 17/01/03 23/08/02 31/05/02 06/02/02 -
Price 20.30 18.10 18.70 19.10 20.50 21.80 26.00 -
P/RPS 264.77 472.13 115.27 154.17 246.00 523.18 127.52 62.97%
P/EPS -29.95 -52.21 -12.10 -16.29 -28.12 -56.79 -21.63 24.30%
EY -3.34 -1.92 -8.26 -6.14 -3.56 -1.76 -4.62 -19.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.90 0.87 0.88 0.92 0.97 1.13 -6.61%

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