[AMOLEK] QoQ TTM Result on 31-Dec-2010 [#4]

View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 0 0 0 0 0 0 0 -
PBT 1,156 2,354 1,729 1,614 -1,882 2,435 2,733 -43.62%
Tax 870 870 870 870 0 0 0 -
NP 2,026 3,224 2,599 2,484 -1,882 2,435 2,733 -18.07%
-
NP to SH 2,026 3,224 2,599 2,484 -1,882 2,435 2,733 -18.07%
-
Tax Rate -75.26% -36.96% -50.32% -53.90% - 0.00% 0.00% -
Total Cost -2,026 -3,224 -2,599 -2,484 1,882 -2,435 -2,733 -18.07%
-
Net Worth 7,178 8,291 8,328 8,692 4,850 5,203 6,077 11.72%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 7,178 8,291 8,328 8,692 4,850 5,203 6,077 11.72%
NOSH 1,804 1,760 1,750 1,804 1,699 1,782 1,833 -1.05%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 28.22% 38.88% 31.21% 28.58% -38.80% 46.80% 44.97% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EPS 112.30 183.18 148.51 137.69 -110.71 136.61 149.07 -17.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.979 4.711 4.759 4.818 2.853 2.919 3.315 12.93%
Adjusted Per Share Value based on latest NOSH - 1,804
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EPS 118.18 188.07 151.61 144.90 -109.78 142.04 159.43 -18.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1875 4.8366 4.8581 5.0704 2.8292 3.0352 3.5452 11.72%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 18.80 18.80 18.80 18.80 18.80 18.80 18.80 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 16.74 10.26 12.66 13.65 -16.98 13.76 12.61 20.76%
EY 5.97 9.74 7.90 7.32 -5.89 7.27 7.93 -17.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.72 3.99 3.95 3.90 6.59 6.44 5.67 -11.49%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 11/11/11 19/08/11 27/04/11 21/02/11 26/11/10 26/08/10 03/05/10 -
Price 18.80 18.80 18.80 18.80 18.80 18.80 18.80 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 16.74 10.26 12.66 13.65 -16.98 13.76 12.61 20.76%
EY 5.97 9.74 7.90 7.32 -5.89 7.27 7.93 -17.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.72 3.99 3.95 3.90 6.59 6.44 5.67 -11.49%

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