[AMPROP] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 55.77%
YoY- 67.22%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 248,486 209,150 252,114 198,329 205,352 235,068 231,620 1.17%
PBT 3,121 1,046 4,830 -7,206 -14,465 -3,245 8,333 -15.09%
Tax 7,980 -1,637 -7,359 704 -5,369 3,245 -8,333 -
NP 11,101 -590 -2,529 -6,502 -19,834 0 0 -
-
NP to SH 11,776 -4,741 -2,529 -6,502 -19,834 -12,301 -8,129 -
-
Tax Rate -255.69% 156.50% 152.36% - - - 100.00% -
Total Cost 237,385 209,741 254,643 204,831 225,186 235,068 231,620 0.41%
-
Net Worth 297,718 423,972 442,633 379,322 402,751 336,048 338,500 -2.11%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 297,718 423,972 442,633 379,322 402,751 336,048 338,500 -2.11%
NOSH 802,909 808,181 790,416 677,361 646,782 583,923 586,249 5.37%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.47% -0.28% -1.00% -3.28% -9.66% 0.00% 0.00% -
ROE 3.96% -1.12% -0.57% -1.71% -4.92% -3.66% -2.40% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 30.95 25.88 31.90 29.28 31.75 40.26 39.51 -3.98%
EPS 1.47 -0.59 -0.32 -0.96 -3.07 -2.11 -1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3708 0.5246 0.56 0.56 0.6227 0.5755 0.5774 -7.11%
Adjusted Per Share Value based on latest NOSH - 727,647
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 19.03 16.02 19.31 15.19 15.73 18.00 17.74 1.17%
EPS 0.90 -0.36 -0.19 -0.50 -1.52 -0.94 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.228 0.3247 0.339 0.2905 0.3085 0.2574 0.2593 -2.12%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.48 0.30 0.50 0.70 0.56 0.75 0.86 -
P/RPS 1.55 1.16 1.57 2.39 1.76 1.86 2.18 -5.52%
P/EPS 32.73 -51.14 -156.25 -72.92 -18.26 -35.60 -62.02 -
EY 3.06 -1.96 -0.64 -1.37 -5.48 -2.81 -1.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.57 0.89 1.25 0.90 1.30 1.49 -2.37%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 25/02/05 27/02/04 18/02/03 26/02/02 28/02/01 -
Price 0.90 0.39 0.48 0.76 0.63 0.74 0.80 -
P/RPS 2.91 1.51 1.50 2.60 1.98 1.84 2.02 6.27%
P/EPS 61.36 -66.48 -150.00 -79.17 -20.54 -35.13 -57.69 -
EY 1.63 -1.50 -0.67 -1.26 -4.87 -2.85 -1.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 0.74 0.86 1.36 1.01 1.29 1.39 9.75%

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