[AMOLEK] QoQ Quarter Result on 31-Mar-2002 [#1]

Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -454.36%
YoY- 4.43%
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 69 73 75 75 67 100 100 -21.86%
PBT -670 -799 -621 -691 195 -889 -747 -6.97%
Tax 0 0 621 0 0 0 747 -
NP -670 -799 0 -691 195 -889 0 -
-
NP to SH -670 -799 -621 -691 195 -889 -747 -6.97%
-
Tax Rate - - - - 0.00% - - -
Total Cost 739 872 75 766 -128 989 100 278.01%
-
Net Worth 38,576 39,238 40,050 40,660 41,331 41,492 41,547 -4.81%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 38,576 39,238 40,050 40,660 41,331 41,492 41,547 -4.81%
NOSH 1,800 1,799 1,800 1,799 1,799 1,814 1,778 0.82%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -971.01% -1,094.52% 0.00% -921.33% 291.04% -889.00% 0.00% -
ROE -1.74% -2.04% -1.55% -1.70% 0.47% -2.14% -1.80% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 3.83 4.06 4.17 4.17 3.72 5.51 5.62 -22.50%
EPS -37.22 -44.39 -34.50 -38.39 10.83 -49.39 -42.00 -7.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 21.43 21.80 22.25 22.59 22.97 22.87 23.36 -5.57%
Adjusted Per Share Value based on latest NOSH - 1,799
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 4.03 4.26 4.38 4.38 3.91 5.83 5.83 -21.76%
EPS -39.08 -46.61 -36.23 -40.31 11.38 -51.86 -43.58 -6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 22.5028 22.8894 23.3625 23.7188 24.1102 24.2041 24.236 -4.81%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 19.10 20.00 20.10 23.80 26.00 19.60 22.20 -
P/RPS 498.29 493.14 482.40 571.18 698.27 355.60 394.84 16.73%
P/EPS -51.32 -45.06 -58.26 -62.00 239.92 -40.00 -52.86 -1.94%
EY -1.95 -2.22 -1.72 -1.61 0.42 -2.50 -1.89 2.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.92 0.90 1.05 1.13 0.86 0.95 -4.24%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 17/01/03 23/08/02 31/05/02 06/02/02 12/11/01 14/08/01 -
Price 18.70 19.10 20.50 21.80 26.00 20.50 21.60 -
P/RPS 487.86 470.95 492.00 523.18 698.27 371.93 384.17 17.21%
P/EPS -50.24 -43.03 -59.42 -56.79 239.92 -41.84 -51.43 -1.54%
EY -1.99 -2.32 -1.68 -1.76 0.42 -2.39 -1.94 1.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.88 0.92 0.97 1.13 0.90 0.92 -3.64%

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