[AMOLEK] QoQ Quarter Result on 30-Sep-2003 [#3]

Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -12.92%
YoY- 15.77%
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 72 69 98 68 69 69 69 2.88%
PBT -458 -1,472 -852 -673 -596 -624 -670 -22.41%
Tax 0 0 0 0 0 0 0 -
NP -458 -1,472 -852 -673 -596 -624 -670 -22.41%
-
NP to SH -458 -1,472 -852 -673 -596 -624 -670 -22.41%
-
Tax Rate - - - - - - - -
Total Cost 530 1,541 950 741 665 693 739 -19.89%
-
Net Worth 29,759 30,203 34,481 35,108 35,814 36,374 38,576 -15.89%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 29,759 30,203 34,481 35,108 35,814 36,374 38,576 -15.89%
NOSH 1,800 1,799 1,800 1,800 1,800 1,799 1,800 0.00%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -636.11% -2,133.33% -869.39% -989.71% -863.77% -904.35% -971.01% -
ROE -1.54% -4.87% -2.47% -1.92% -1.66% -1.72% -1.74% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 4.00 3.83 5.44 3.78 3.83 3.83 3.83 2.94%
EPS -25.44 -81.78 -47.33 -37.38 -33.11 -34.67 -37.22 -22.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.53 16.78 19.155 19.50 19.8961 20.21 21.43 -15.90%
Adjusted Per Share Value based on latest NOSH - 1,800
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 4.20 4.03 5.72 3.97 4.03 4.03 4.03 2.79%
EPS -26.72 -85.87 -49.70 -39.26 -34.77 -36.40 -39.08 -22.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 17.3595 17.6185 20.114 20.4799 20.8916 21.2185 22.5028 -15.89%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 42.00 28.00 20.00 19.60 20.50 17.00 19.10 -
P/RPS 1,050.18 730.41 367.37 518.95 534.80 443.44 498.29 64.45%
P/EPS -165.09 -34.24 -42.26 -52.43 -61.91 -49.03 -51.32 118.07%
EY -0.61 -2.92 -2.37 -1.91 -1.62 -2.04 -1.95 -53.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 1.67 1.04 1.01 1.03 0.84 0.89 101.32%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 21/11/03 29/08/03 30/05/03 28/02/03 -
Price 31.50 45.50 20.10 19.30 20.30 18.10 18.70 -
P/RPS 787.64 1,186.92 369.21 511.00 529.58 472.13 487.86 37.66%
P/EPS -123.82 -55.64 -42.47 -51.63 -61.31 -52.21 -50.24 82.55%
EY -0.81 -1.80 -2.35 -1.94 -1.63 -1.92 -1.99 -45.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.71 1.05 0.99 1.02 0.90 0.87 68.99%

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