[AMOLEK] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 77.56%
YoY- 9.7%
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 304 206 138 69 292 223 150 59.94%
PBT -2,745 -1,893 -1,220 -624 -2,781 -2,111 -1,312 63.36%
Tax 0 0 0 0 0 0 1,312 -
NP -2,745 -1,893 -1,220 -624 -2,781 -2,111 0 -
-
NP to SH -2,745 -1,893 -1,220 -624 -2,781 -2,111 -1,312 63.36%
-
Tax Rate - - - - - - - -
Total Cost 3,049 2,099 1,358 693 3,073 2,334 150 640.73%
-
Net Worth 31,679 35,098 35,811 36,374 38,574 39,239 40,049 -14.43%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 31,679 35,098 35,811 36,374 38,574 39,239 40,049 -14.43%
NOSH 1,799 1,799 1,799 1,799 1,800 1,799 1,799 0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -902.96% -918.93% -884.06% -904.35% -952.40% -946.64% 0.00% -
ROE -8.66% -5.39% -3.41% -1.72% -7.21% -5.38% -3.28% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 16.89 11.44 7.67 3.83 16.22 12.39 8.33 59.99%
EPS -152.50 -105.17 -67.78 -34.67 -154.50 -117.28 -72.89 63.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 17.60 19.50 19.8961 20.21 21.43 21.80 22.25 -14.43%
Adjusted Per Share Value based on latest NOSH - 1,799
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 17.73 12.02 8.05 4.03 17.03 13.01 8.75 59.92%
EPS -160.13 -110.43 -71.17 -36.40 -162.23 -123.14 -76.53 63.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 18.4799 20.4743 20.8902 21.2185 22.5015 22.8896 23.3621 -14.43%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 20.00 19.60 20.50 17.00 19.10 20.00 20.10 -
P/RPS 118.42 171.26 267.38 443.44 117.74 161.43 241.20 -37.68%
P/EPS -13.11 -18.64 -30.24 -49.03 -12.36 -17.05 -27.58 -39.00%
EY -7.63 -5.37 -3.31 -2.04 -8.09 -5.86 -3.63 63.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.01 1.03 0.84 0.89 0.92 0.90 17.01%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 29/08/03 30/05/03 28/02/03 17/01/03 23/08/02 -
Price 20.10 19.30 20.30 18.10 18.70 19.10 20.50 -
P/RPS 119.01 168.64 264.77 472.13 115.27 154.17 246.00 -38.29%
P/EPS -13.18 -18.35 -29.95 -52.21 -12.10 -16.29 -28.12 -39.57%
EY -7.59 -5.45 -3.34 -1.92 -8.26 -6.14 -3.56 65.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.99 1.02 0.90 0.87 0.88 0.92 15.32%

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