[AFFIN] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Announcement Date
20-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -0.81%
YoY- 131.28%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 1,788,328 1,860,852 1,866,882 1,880,890 2,030,070 1,672,938 1,533,302 -0.16%
PBT 466,620 355,794 107,702 266,478 -411,080 173,158 42,870 -2.50%
Tax -179,582 -176,026 -71,708 -101,392 411,080 -79,824 5,062 -
NP 287,038 179,768 35,994 165,086 0 93,334 47,932 -1.88%
-
NP to SH 260,914 179,768 35,994 165,086 -527,834 93,334 47,932 -1.78%
-
Tax Rate 38.49% 49.47% 66.58% 38.05% - 46.10% -11.81% -
Total Cost 1,501,290 1,681,084 1,830,888 1,715,804 2,030,070 1,579,604 1,485,370 -0.01%
-
Net Worth 2,104,876 1,004,125 1,257,841 1,180,503 1,467,230 1,454,160 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 2,104,876 1,004,125 1,257,841 1,180,503 1,467,230 1,454,160 0 -100.00%
NOSH 1,181,784 1,004,125 991,284 922,268 922,786 608,435 574,724 -0.76%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 16.05% 9.66% 1.93% 8.78% 0.00% 5.58% 3.13% -
ROE 12.40% 17.90% 2.86% 13.98% -35.97% 6.42% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 151.32 185.32 188.33 203.94 219.99 274.96 266.79 0.60%
EPS 22.08 17.90 3.64 17.90 -57.20 15.34 8.34 -1.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7811 1.00 1.2689 1.28 1.59 2.39 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 921,936
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 74.50 77.52 77.77 78.35 84.57 69.69 63.87 -0.16%
EPS 10.87 7.49 1.50 6.88 -21.99 3.89 2.00 -1.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8769 0.4183 0.524 0.4918 0.6112 0.6058 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.52 1.25 1.09 1.24 1.16 2.35 0.00 -
P/RPS 1.00 0.67 0.58 0.61 0.53 0.85 0.00 -100.00%
P/EPS 6.88 6.98 30.02 6.93 -2.03 15.32 0.00 -100.00%
EY 14.52 14.32 3.33 14.44 -49.31 6.53 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.25 0.86 0.97 0.73 0.98 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 11/08/05 18/08/04 03/09/03 20/08/02 10/09/01 09/10/00 - -
Price 1.58 1.34 1.19 1.30 1.41 1.82 0.00 -
P/RPS 1.04 0.72 0.63 0.64 0.64 0.66 0.00 -100.00%
P/EPS 7.16 7.48 32.77 7.26 -2.47 11.86 0.00 -100.00%
EY 13.97 13.36 3.05 13.77 -40.57 8.43 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.34 0.94 1.02 0.89 0.76 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