[AMPROP] QoQ TTM Result on 30-Sep-2005 [#2]

Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 54.09%
YoY- -125.62%
Quarter Report
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 236,864 216,252 215,521 224,874 230,599 247,744 271,735 -8.77%
PBT -149,830 -151,040 3,608 4,799 5,430 6,446 10,222 -
Tax 9,455 5,355 -2,610 -5,781 -8,184 -6,902 -7,750 -
NP -140,375 -145,685 998 -982 -2,754 -456 2,472 -
-
NP to SH -172,271 -178,402 -2,115 -1,651 -3,596 -456 2,472 -
-
Tax Rate - - 72.34% 120.46% 150.72% 107.07% 75.82% -
Total Cost 377,239 361,937 214,523 225,856 233,353 248,200 269,263 25.28%
-
Net Worth 293,297 289,812 429,079 0 428,417 438,704 441,810 -23.95%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 293,297 289,812 429,079 0 428,417 438,704 441,810 -23.95%
NOSH 800,701 802,805 817,916 783,499 783,499 800,555 788,947 0.99%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -59.26% -67.37% 0.46% -0.44% -1.19% -0.18% 0.91% -
ROE -58.74% -61.56% -0.49% 0.00% -0.84% -0.10% 0.56% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 29.58 26.94 26.35 28.70 29.43 30.95 34.44 -9.66%
EPS -21.52 -22.22 -0.26 -0.21 -0.46 -0.06 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3663 0.361 0.5246 0.00 0.5468 0.548 0.56 -24.70%
Adjusted Per Share Value based on latest NOSH - 783,499
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 18.14 16.56 16.51 17.22 17.66 18.98 20.81 -8.77%
EPS -13.19 -13.66 -0.16 -0.13 -0.28 -0.03 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2246 0.222 0.3286 0.00 0.3281 0.336 0.3384 -23.96%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.41 0.36 0.30 0.36 0.36 0.44 0.50 -
P/RPS 1.39 1.34 1.14 1.25 1.22 1.42 1.45 -2.78%
P/EPS -1.91 -1.62 -116.02 -170.84 -78.44 -772.47 159.58 -
EY -52.48 -61.73 -0.86 -0.59 -1.27 -0.13 0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.00 0.57 0.00 0.66 0.80 0.89 16.60%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 31/05/06 27/02/06 29/11/05 25/08/05 27/05/05 25/02/05 -
Price 0.38 0.41 0.39 0.28 0.33 0.36 0.48 -
P/RPS 1.28 1.52 1.48 0.98 1.12 1.16 1.39 -5.36%
P/EPS -1.77 -1.84 -150.82 -132.88 -71.90 -632.02 153.19 -
EY -56.62 -54.20 -0.66 -0.75 -1.39 -0.16 0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.14 0.74 0.00 0.60 0.66 0.86 13.54%

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