[AMPROP] QoQ TTM Result on 31-Mar-2004 [#4]

Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 98.25%
YoY- 98.7%
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 271,735 259,765 265,145 231,396 202,517 203,836 198,487 23.17%
PBT 10,222 10,464 8,687 1,194 -39,169 -43,714 -45,867 -
Tax -7,750 -4,019 -2,729 -1,702 10,082 8,253 7,871 -
NP 2,472 6,445 5,958 -508 -29,087 -35,461 -37,996 -
-
NP to SH 2,472 6,445 5,958 -508 -29,087 -35,461 -37,996 -
-
Tax Rate 75.82% 38.41% 31.41% 142.55% - - - -
Total Cost 269,263 253,320 259,187 231,904 231,604 239,297 236,483 8.99%
-
Net Worth 441,810 441,504 440,439 453,081 407,482 368,699 371,095 12.27%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 441,810 441,504 440,439 453,081 407,482 368,699 371,095 12.27%
NOSH 788,947 788,400 786,499 809,074 727,647 646,842 643,815 14.44%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.91% 2.48% 2.25% -0.22% -14.36% -17.40% -19.14% -
ROE 0.56% 1.46% 1.35% -0.11% -7.14% -9.62% -10.24% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 34.44 32.95 33.71 28.60 27.83 31.51 30.83 7.62%
EPS 0.31 0.82 0.76 -0.06 -4.00 -5.48 -5.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.56 0.56 0.56 0.56 0.57 0.5764 -1.89%
Adjusted Per Share Value based on latest NOSH - 809,074
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 20.81 19.90 20.31 17.72 15.51 15.61 15.20 23.17%
EPS 0.19 0.49 0.46 -0.04 -2.23 -2.72 -2.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3384 0.3382 0.3373 0.347 0.3121 0.2824 0.2842 12.28%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.50 0.52 0.54 0.70 0.70 0.81 0.60 -
P/RPS 1.45 1.58 1.60 2.45 2.52 2.57 1.95 -17.84%
P/EPS 159.58 63.61 71.28 -1,114.87 -17.51 -14.78 -10.17 -
EY 0.63 1.57 1.40 -0.09 -5.71 -6.77 -9.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.93 0.96 1.25 1.25 1.42 1.04 -9.82%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 25/11/04 26/08/04 28/05/04 27/02/04 28/11/03 28/08/03 -
Price 0.48 0.56 0.48 0.58 0.76 0.75 0.72 -
P/RPS 1.39 1.70 1.42 2.03 2.73 2.38 2.34 -29.22%
P/EPS 153.19 68.50 63.36 -923.75 -19.01 -13.68 -12.20 -
EY 0.65 1.46 1.58 -0.11 -5.26 -7.31 -8.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.00 0.86 1.04 1.36 1.32 1.25 -21.97%

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