[AMPROP] QoQ TTM Result on 31-Mar-2005 [#4]

Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -118.45%
YoY- 10.24%
Quarter Report
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 215,521 224,874 230,599 247,744 271,735 259,765 265,145 -12.86%
PBT 3,608 4,799 5,430 6,446 10,222 10,464 8,687 -44.24%
Tax -2,610 -5,781 -8,184 -6,902 -7,750 -4,019 -2,729 -2.92%
NP 998 -982 -2,754 -456 2,472 6,445 5,958 -69.51%
-
NP to SH -2,115 -1,651 -3,596 -456 2,472 6,445 5,958 -
-
Tax Rate 72.34% 120.46% 150.72% 107.07% 75.82% 38.41% 31.41% -
Total Cost 214,523 225,856 233,353 248,200 269,263 253,320 259,187 -11.81%
-
Net Worth 429,079 0 428,417 438,704 441,810 441,504 440,439 -1.72%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 429,079 0 428,417 438,704 441,810 441,504 440,439 -1.72%
NOSH 817,916 783,499 783,499 800,555 788,947 788,400 786,499 2.63%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.46% -0.44% -1.19% -0.18% 0.91% 2.48% 2.25% -
ROE -0.49% 0.00% -0.84% -0.10% 0.56% 1.46% 1.35% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 26.35 28.70 29.43 30.95 34.44 32.95 33.71 -15.10%
EPS -0.26 -0.21 -0.46 -0.06 0.31 0.82 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5246 0.00 0.5468 0.548 0.56 0.56 0.56 -4.24%
Adjusted Per Share Value based on latest NOSH - 800,555
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 16.51 17.22 17.66 18.98 20.81 19.90 20.31 -12.86%
EPS -0.16 -0.13 -0.28 -0.03 0.19 0.49 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3286 0.00 0.3281 0.336 0.3384 0.3382 0.3373 -1.72%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.30 0.36 0.36 0.44 0.50 0.52 0.54 -
P/RPS 1.14 1.25 1.22 1.42 1.45 1.58 1.60 -20.17%
P/EPS -116.02 -170.84 -78.44 -772.47 159.58 63.61 71.28 -
EY -0.86 -0.59 -1.27 -0.13 0.63 1.57 1.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.00 0.66 0.80 0.89 0.93 0.96 -29.28%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 29/11/05 25/08/05 27/05/05 25/02/05 25/11/04 26/08/04 -
Price 0.39 0.28 0.33 0.36 0.48 0.56 0.48 -
P/RPS 1.48 0.98 1.12 1.16 1.39 1.70 1.42 2.78%
P/EPS -150.82 -132.88 -71.90 -632.02 153.19 68.50 63.36 -
EY -0.66 -0.75 -1.39 -0.16 0.65 1.46 1.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.00 0.60 0.66 0.86 1.00 0.86 -9.50%

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