[AMOLEK] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Announcement Date
17-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -7.27%
YoY- 10.51%
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 244 278 274 297 400 400 400 0.52%
PBT -1,141 -3,274 -2,524 -2,814 -3,145 -2,982 -3,109 1.07%
Tax 0 0 0 0 0 2,982 3,109 -
NP -1,141 -3,274 -2,524 -2,814 -3,145 0 0 -100.00%
-
NP to SH -1,141 -3,274 -2,524 -2,814 -3,145 -2,982 -3,109 1.07%
-
Tax Rate - - - - - - - -
Total Cost 1,385 3,553 2,798 3,111 3,545 400 400 -1.31%
-
Net Worth 20,302 29,232 35,098 39,239 4,118,345 44,451 -1,187,526 -
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 20,302 29,232 35,098 39,239 4,118,345 44,451 -1,187,526 -
NOSH 1,799 1,800 1,799 1,799 180,076 1,804 1,793 -0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -467.76% -1,175.12% -918.93% -946.64% -786.33% 0.00% 0.00% -
ROE -5.62% -11.20% -7.19% -7.17% -0.08% -6.71% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 13.56 15.48 15.26 16.52 0.22 22.17 22.30 0.53%
EPS -63.41 -181.92 -140.23 -156.37 -174.75 -165.33 -173.33 1.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.28 16.24 19.50 21.80 22.87 24.64 -662.00 -
Adjusted Per Share Value based on latest NOSH - 1,799
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 14.23 16.26 16.02 17.34 23.33 23.33 23.33 0.52%
EPS -66.58 -191.02 -147.23 -164.19 -183.48 -173.99 -181.38 1.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.8429 17.0526 20.4743 22.8896 2,402.3694 25.9299 -692.7238 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 20.50 28.75 19.60 20.00 19.60 29.50 0.00 -
P/RPS 151.22 185.71 128.44 121.07 8,823.74 133.05 0.00 -100.00%
P/EPS -32.33 -15.80 -13.98 -12.79 -1,122.14 -17.84 0.00 -100.00%
EY -3.09 -6.33 -7.15 -7.82 -0.09 -5.60 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.77 1.01 0.92 0.86 1.20 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 30/11/04 21/11/03 17/01/03 12/11/01 19/01/01 17/11/99 -
Price 19.50 30.75 19.30 19.10 20.50 24.00 0.00 -
P/RPS 143.84 198.63 126.48 115.63 9,228.91 108.24 0.00 -100.00%
P/EPS -30.75 -16.90 -13.76 -12.21 -1,173.66 -14.52 0.00 -100.00%
EY -3.25 -5.92 -7.27 -8.19 -0.09 -6.89 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.89 0.99 0.88 0.90 0.97 0.00 -100.00%

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