[AMOLEK] QoQ Quarter Result on 31-Dec-2002 [#4]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 16.15%
YoY- -443.59%
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 68 69 69 69 73 75 75 -6.31%
PBT -673 -596 -624 -670 -799 -621 -691 -1.74%
Tax 0 0 0 0 0 621 0 -
NP -673 -596 -624 -670 -799 0 -691 -1.74%
-
NP to SH -673 -596 -624 -670 -799 -621 -691 -1.74%
-
Tax Rate - - - - - - - -
Total Cost 741 665 693 739 872 75 766 -2.18%
-
Net Worth 35,108 35,814 36,374 38,576 39,238 40,050 40,660 -9.31%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 35,108 35,814 36,374 38,576 39,238 40,050 40,660 -9.31%
NOSH 1,800 1,800 1,799 1,800 1,799 1,800 1,799 0.03%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -989.71% -863.77% -904.35% -971.01% -1,094.52% 0.00% -921.33% -
ROE -1.92% -1.66% -1.72% -1.74% -2.04% -1.55% -1.70% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 3.78 3.83 3.83 3.83 4.06 4.17 4.17 -6.33%
EPS -37.38 -33.11 -34.67 -37.22 -44.39 -34.50 -38.39 -1.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 19.50 19.8961 20.21 21.43 21.80 22.25 22.59 -9.33%
Adjusted Per Share Value based on latest NOSH - 1,800
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 3.97 4.03 4.03 4.03 4.26 4.38 4.38 -6.33%
EPS -39.26 -34.77 -36.40 -39.08 -46.61 -36.23 -40.31 -1.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 20.4799 20.8916 21.2185 22.5028 22.8894 23.3625 23.7188 -9.31%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 19.60 20.50 17.00 19.10 20.00 20.10 23.80 -
P/RPS 518.95 534.80 443.44 498.29 493.14 482.40 571.18 -6.18%
P/EPS -52.43 -61.91 -49.03 -51.32 -45.06 -58.26 -62.00 -10.56%
EY -1.91 -1.62 -2.04 -1.95 -2.22 -1.72 -1.61 12.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.03 0.84 0.89 0.92 0.90 1.05 -2.55%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 30/05/03 28/02/03 17/01/03 23/08/02 31/05/02 -
Price 19.30 20.30 18.10 18.70 19.10 20.50 21.80 -
P/RPS 511.00 529.58 472.13 487.86 470.95 492.00 523.18 -1.55%
P/EPS -51.63 -61.31 -52.21 -50.24 -43.03 -59.42 -56.79 -6.14%
EY -1.94 -1.63 -1.92 -1.99 -2.32 -1.68 -1.76 6.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.02 0.90 0.87 0.88 0.92 0.97 1.36%

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