[AMOLEK] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY- -28.51%
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 220 275 304 292 367 400 400 0.63%
PBT 2,984 -3,440 -2,745 -2,781 -2,164 -3,590 -3,133 -
Tax 0 0 0 0 0 3,590 3,133 -
NP 2,984 -3,440 -2,745 -2,781 -2,164 0 0 -100.00%
-
NP to SH 2,984 -3,440 -2,745 -2,781 -2,164 -3,590 -3,133 -
-
Tax Rate 0.00% - - - - - - -
Total Cost -2,764 3,715 3,049 3,073 2,531 400 400 -
-
Net Worth 2,450,981 21,168 31,679 38,574 41,346 43,699 46,793 -4.12%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 2,450,981 21,168 31,679 38,574 41,346 43,699 46,793 -4.12%
NOSH 179,932 1,800 1,799 1,800 1,800 1,804 1,807 -4.77%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 1,356.36% -1,250.91% -902.96% -952.40% -589.65% 0.00% 0.00% -
ROE 0.12% -16.25% -8.66% -7.21% -5.23% -8.22% -6.70% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 0.12 15.28 16.89 16.22 20.39 22.17 22.13 5.70%
EPS 166.00 -191.11 -152.50 -154.50 -120.22 -199.00 -174.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.6217 11.76 17.60 21.43 22.97 24.2233 25.89 0.68%
Adjusted Per Share Value based on latest NOSH - 1,800
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 12.83 16.04 17.73 17.03 21.41 23.33 23.33 0.63%
EPS 174.07 -200.67 -160.13 -162.23 -126.23 -209.42 -182.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1,429.74 12.348 18.4799 22.5015 24.1189 25.4913 27.2964 -4.12%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 18.20 28.50 20.00 19.10 26.00 24.00 0.00 -
P/RPS 14,885.30 186.55 118.42 117.74 127.52 108.24 0.00 -100.00%
P/EPS 1,097.44 -14.91 -13.11 -12.36 -21.63 -12.06 0.00 -100.00%
EY 0.09 -6.71 -7.63 -8.09 -4.62 -8.29 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 2.42 1.14 0.89 1.13 0.99 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 10/03/06 28/02/05 27/02/04 28/02/03 06/02/02 23/02/01 21/08/00 -
Price 15.50 28.50 20.10 18.70 26.00 24.00 38.00 -
P/RPS 12,677.04 186.55 119.01 115.27 127.52 108.24 171.70 -4.47%
P/EPS 934.63 -14.91 -13.18 -12.10 -21.63 -12.06 -21.92 -
EY 0.11 -6.71 -7.59 -8.26 -4.62 -8.29 -4.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 2.42 1.14 0.87 1.13 0.99 1.47 0.27%

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