[AGES] QoQ TTM Result on 31-Dec-2000 [#4]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 108.2%
YoY- 106.07%
Quarter Report
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 39,075 76,050 109,377 132,044 182,685 263,529 230,202 -69.31%
PBT -23,799 -21,768 22,081 9,733 -118,441 -129,750 -172,376 -73.25%
Tax 22,099 22,127 20,678 32,799 160,973 172,150 172,376 -74.54%
NP -1,700 359 42,759 42,532 42,532 42,400 0 -
-
NP to SH -23,584 -21,525 22,098 9,733 -118,707 -130,061 -172,461 -73.42%
-
Tax Rate - - -93.65% -336.99% - - - -
Total Cost 40,775 75,691 66,618 89,512 140,153 221,129 230,202 -68.42%
-
Net Worth -135,603 -133,937 0 -132,940 0 -115,988 -158,401 -9.83%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth -135,603 -133,937 0 -132,940 0 -115,988 -158,401 -9.83%
NOSH 20,391 20,417 22,700 20,420 13,200 20,384 20,386 0.01%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin -4.35% 0.47% 39.09% 32.21% 23.28% 16.09% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 191.62 372.48 481.84 646.61 1,383.98 1,292.78 1,129.20 -69.31%
EPS -115.66 -105.42 97.35 47.66 -899.30 -638.04 -845.97 -73.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -6.65 -6.56 0.00 -6.51 0.00 -5.69 -7.77 -9.84%
Adjusted Per Share Value based on latest NOSH - 20,420
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 12.54 24.40 35.09 42.37 58.62 84.56 73.86 -69.30%
EPS -7.57 -6.91 7.09 3.12 -38.09 -41.73 -55.34 -73.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4351 -0.4297 0.00 -0.4265 0.00 -0.3722 -0.5082 -9.82%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 21/12/00 29/09/00 30/06/00 31/03/00 -
Price 46.25 46.25 46.25 46.25 46.25 46.25 70.00 -
P/RPS 24.14 12.42 9.60 7.15 3.34 3.58 6.20 147.28%
P/EPS -39.99 -43.87 47.51 97.04 -5.14 -7.25 -8.27 185.68%
EY -2.50 -2.28 2.10 1.03 -19.44 -13.80 -12.09 -64.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 20/11/01 29/08/01 31/05/01 28/02/01 21/11/00 30/08/00 - -
Price 46.25 46.25 46.25 46.25 46.25 46.25 0.00 -
P/RPS 24.14 12.42 9.60 7.15 3.34 3.58 0.00 -
P/EPS -39.99 -43.87 47.51 97.04 -5.14 -7.25 0.00 -
EY -2.50 -2.28 2.10 1.03 -19.44 -13.80 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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