[AMPROP] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 24.88%
YoY- 33.03%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 271,756 203,590 249,330 192,592 200,488 256,718 240,410 2.06%
PBT 3,814 -954 2,340 -16,200 -17,998 -1,860 8,294 -12.13%
Tax 7,480 -894 -3,136 1,498 -3,954 1,860 -8,294 -
NP 11,294 -1,848 -796 -14,702 -21,952 0 0 -
-
NP to SH 12,052 -3,186 -796 -14,702 -21,952 -9,064 -11,832 -
-
Tax Rate -196.12% - 134.02% - - - 100.00% -
Total Cost 260,462 205,438 250,126 207,294 222,440 256,718 240,410 1.34%
-
Net Worth 295,595 0 445,759 367,549 405,982 343,313 338,383 -2.22%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 295,595 0 445,759 367,549 405,982 343,313 338,383 -2.22%
NOSH 803,466 796,499 795,999 644,824 645,647 588,571 585,742 5.40%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.16% -0.91% -0.32% -7.63% -10.95% 0.00% 0.00% -
ROE 4.08% 0.00% -0.18% -4.00% -5.41% -2.64% -3.50% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 33.82 25.56 31.32 29.87 31.05 43.62 41.04 -3.17%
EPS 1.50 -0.40 -0.10 -2.28 -3.40 -1.54 -2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3679 0.00 0.56 0.57 0.6288 0.5833 0.5777 -7.24%
Adjusted Per Share Value based on latest NOSH - 646,842
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 20.81 15.59 19.10 14.75 15.36 19.66 18.41 2.06%
EPS 0.92 -0.24 -0.06 -1.13 -1.68 -0.69 -0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2264 0.00 0.3414 0.2815 0.311 0.263 0.2592 -2.22%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.36 0.36 0.52 0.81 0.69 0.70 1.23 -
P/RPS 1.06 1.41 1.66 2.71 2.22 1.60 3.00 -15.91%
P/EPS 24.00 -90.00 -520.00 -35.53 -20.29 -45.45 -60.89 -
EY 4.17 -1.11 -0.19 -2.81 -4.93 -2.20 -1.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.00 0.93 1.42 1.10 1.20 2.13 -12.13%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 29/11/05 25/11/04 28/11/03 28/11/02 29/11/01 23/11/00 -
Price 0.48 0.28 0.56 0.75 0.68 0.86 1.02 -
P/RPS 1.42 1.10 1.79 2.51 2.19 1.97 2.49 -8.93%
P/EPS 32.00 -70.00 -560.00 -32.89 -20.00 -55.84 -50.50 -
EY 3.13 -1.43 -0.18 -3.04 -5.00 -1.79 -1.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.00 1.00 1.32 1.08 1.47 1.77 -5.01%

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