[AMOLEK] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Announcement Date
10-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 361.45%
YoY- 186.74%
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 0 0 0 220 275 304 292 -
PBT 2,638 -701 -3,447 2,984 -3,440 -2,745 -2,781 -
Tax -14 0 0 0 0 0 0 -
NP 2,624 -701 -3,447 2,984 -3,440 -2,745 -2,781 -
-
NP to SH 2,624 -701 -3,447 2,984 -3,440 -2,745 -2,781 -
-
Tax Rate 0.53% - - 0.00% - - - -
Total Cost -2,624 701 3,447 -2,764 3,715 3,049 3,073 -
-
Net Worth 6,211 0 21,017 2,450,981 21,168 31,679 38,574 -22.94%
Dividend
31/12/09 31/12/08 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 6,211 0 21,017 2,450,981 21,168 31,679 38,574 -22.94%
NOSH 1,806 1,797 1,795 179,932 1,800 1,799 1,800 0.04%
Ratio Analysis
31/12/09 31/12/08 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 0.00% 0.00% 0.00% 1,356.36% -1,250.91% -902.96% -952.40% -
ROE 42.24% 0.00% -16.40% 0.12% -16.25% -8.66% -7.21% -
Per Share
31/12/09 31/12/08 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 0.00 0.00 0.00 0.12 15.28 16.89 16.22 -
EPS 146.00 -39.00 -192.00 166.00 -191.11 -152.50 -154.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.438 0.00 11.7067 13.6217 11.76 17.60 21.43 -22.98%
Adjusted Per Share Value based on latest NOSH - 180,063
31/12/09 31/12/08 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 0.00 0.00 0.00 12.83 16.04 17.73 17.03 -
EPS 153.07 -40.89 -201.08 174.07 -200.67 -160.13 -162.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6236 0.00 12.26 1,429.74 12.348 18.4799 22.5015 -22.94%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 20/11/09 11/07/08 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 18.80 18.80 18.80 18.20 28.50 20.00 19.10 -
P/RPS 0.00 0.00 0.00 14,885.30 186.55 118.42 117.74 -
P/EPS 12.95 -48.21 -9.79 1,097.44 -14.91 -13.11 -12.36 -
EY 7.72 -2.07 -10.21 0.09 -6.71 -7.63 -8.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.47 0.00 1.61 1.34 2.42 1.14 0.89 29.58%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 19/02/10 - 28/02/07 10/03/06 28/02/05 27/02/04 28/02/03 -
Price 18.80 0.00 18.80 15.50 28.50 20.10 18.70 -
P/RPS 0.00 0.00 0.00 12,677.04 186.55 119.01 115.27 -
P/EPS 12.95 0.00 -9.79 934.63 -14.91 -13.18 -12.10 -
EY 7.72 0.00 -10.21 0.11 -6.71 -7.59 -8.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.47 0.00 1.61 1.14 2.42 1.14 0.87 30.01%

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