[AMOLEK] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 119.94%
YoY- 146.6%
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 220 183 138 68 275 209 141 34.41%
PBT 2,984 -856 61 686 -3,440 -2,456 -1,930 -
Tax 0 0 0 0 0 0 0 -
NP 2,984 -856 61 686 -3,440 -2,456 -1,930 -
-
NP to SH 2,984 -856 61 686 -3,440 -2,456 -1,930 -
-
Tax Rate 0.00% - 0.00% 0.00% - - - -
Total Cost -2,764 1,039 77 -618 3,715 2,665 2,071 -
-
Net Worth 2,450,981 20,302 21,215 21,852 21,168 29,232 29,754 1778.04%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 2,450,981 20,302 21,215 21,852 21,168 29,232 29,754 1778.04%
NOSH 179,932 1,799 1,799 1,800 1,800 1,800 1,800 2035.90%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1,356.36% -467.76% 44.20% 1,008.82% -1,250.91% -1,175.12% -1,368.79% -
ROE 0.12% -4.22% 0.29% 3.14% -16.25% -8.40% -6.49% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 0.12 10.17 7.67 3.78 15.28 11.61 7.83 -93.78%
EPS 166.00 -47.56 3.39 38.11 -191.11 -136.44 -107.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.6217 11.28 11.79 12.14 11.76 16.24 16.53 -12.07%
Adjusted Per Share Value based on latest NOSH - 1,800
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 12.83 10.68 8.05 3.97 16.04 12.19 8.23 34.33%
EPS 174.07 -49.93 3.56 40.02 -200.67 -143.27 -112.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1,429.74 11.8429 12.3754 12.7474 12.348 17.0526 17.3569 1778.02%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 18.20 20.50 22.20 27.00 28.50 28.75 42.00 -
P/RPS 14,885.30 201.62 289.47 714.73 186.55 247.62 536.18 811.31%
P/EPS 1,097.44 -43.10 654.87 70.85 -14.91 -21.07 -39.17 -
EY 0.09 -2.32 0.15 1.41 -6.71 -4.75 -2.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.82 1.88 2.22 2.42 1.77 2.54 -34.63%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 10/03/06 29/11/05 30/08/05 31/05/05 28/02/05 30/11/04 27/08/04 -
Price 15.50 19.50 20.00 21.00 28.50 30.75 31.50 -
P/RPS 12,677.04 191.79 260.78 555.90 186.55 264.84 402.14 891.66%
P/EPS 934.63 -41.00 589.97 55.10 -14.91 -22.54 -29.38 -
EY 0.11 -2.44 0.17 1.81 -6.71 -4.44 -3.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.73 1.70 1.73 2.42 1.89 1.91 -29.04%

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