[AMBANK] QoQ TTM Result on 31-Mar-2007 [#4]

Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -187.88%
YoY- -176.49%
Quarter Report
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 5,963,696 5,942,915 5,829,403 5,687,588 5,480,234 5,132,536 5,047,738 11.72%
PBT 189,273 110,633 45,142 -84,612 722,411 683,167 728,079 -59.16%
Tax -126,970 -124,700 -85,584 -44,285 -252,669 -231,509 -225,216 -31.68%
NP 62,303 -14,067 -40,442 -128,897 469,742 451,658 502,863 -75.05%
-
NP to SH -100,504 -201,178 -220,533 -282,456 321,395 334,007 381,907 -
-
Tax Rate 67.08% 112.72% 189.59% - 34.98% 33.89% 30.93% -
Total Cost 5,901,393 5,956,982 5,869,845 5,816,485 5,010,492 4,680,878 4,544,875 18.96%
-
Net Worth 6,121,650 5,857,122 5,653,166 4,878,609 4,258,666 4,259,320 4,263,472 27.18%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 106,519 106,519 106,519 106,519 106,432 106,432 106,432 0.05%
Div Payout % 0.00% 0.00% 0.00% 0.00% 33.12% 31.87% 27.87% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 6,121,650 5,857,122 5,653,166 4,878,609 4,258,666 4,259,320 4,263,472 27.18%
NOSH 2,327,623 2,296,910 2,208,268 2,130,396 2,129,333 2,129,660 2,131,736 6.01%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.04% -0.24% -0.69% -2.27% 8.57% 8.80% 9.96% -
ROE -1.64% -3.43% -3.90% -5.79% 7.55% 7.84% 8.96% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 256.21 258.74 263.98 266.97 257.37 241.00 236.79 5.38%
EPS -4.32 -8.76 -9.99 -13.26 15.09 15.68 17.92 -
DPS 4.58 4.64 4.82 5.00 5.00 5.00 5.00 -5.66%
NAPS 2.63 2.55 2.56 2.29 2.00 2.00 2.00 19.96%
Adjusted Per Share Value based on latest NOSH - 2,130,396
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 180.37 179.75 176.31 172.02 165.75 155.24 152.67 11.72%
EPS -3.04 -6.08 -6.67 -8.54 9.72 10.10 11.55 -
DPS 3.22 3.22 3.22 3.22 3.22 3.22 3.22 0.00%
NAPS 1.8515 1.7715 1.7098 1.4756 1.288 1.2882 1.2895 27.18%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.80 4.34 4.32 3.76 3.18 2.48 2.52 -
P/RPS 1.48 1.68 1.64 1.41 1.24 1.03 1.06 24.84%
P/EPS -88.01 -49.55 -43.26 -28.36 21.07 15.81 14.07 -
EY -1.14 -2.02 -2.31 -3.53 4.75 6.32 7.11 -
DY 1.20 1.07 1.12 1.33 1.57 2.02 1.98 -28.31%
P/NAPS 1.44 1.70 1.69 1.64 1.59 1.24 1.26 9.28%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/01/08 14/11/07 08/08/07 18/05/07 13/02/07 14/11/06 11/08/06 -
Price 3.56 4.14 4.26 3.98 3.46 2.90 2.43 -
P/RPS 1.39 1.60 1.61 1.49 1.34 1.20 1.03 22.05%
P/EPS -82.45 -47.27 -42.66 -30.02 22.92 18.49 13.56 -
EY -1.21 -2.12 -2.34 -3.33 4.36 5.41 7.37 -
DY 1.29 1.12 1.13 1.26 1.45 1.72 2.06 -26.74%
P/NAPS 1.35 1.62 1.66 1.74 1.73 1.45 1.22 6.96%

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