[APB] YoY Annualized Quarter Result on 31-Mar-2003 [#2]

Announcement Date
03-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#2]
Profit Trend
QoQ- 51.47%
YoY- 48.35%
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/12/00 31/12/01 31/12/99 CAGR
Revenue 161,858 105,708 0 36,036 155,860 109,398 270,862 0.55%
PBT 14,938 16,006 -31,352 -33,746 -69,966 -62,094 -68,086 -
Tax -4,562 -4,762 -92 -8 69,966 -164 68,086 -
NP 10,376 11,244 -31,444 -33,754 0 -62,258 0 -100.00%
-
NP to SH 10,376 11,244 -31,444 -33,754 -70,084 -62,258 -68,086 -
-
Tax Rate 30.54% 29.75% - - - - - -
Total Cost 151,482 94,464 31,444 69,790 155,860 171,656 270,862 0.62%
-
Net Worth 119,874 90,646 592 -498,989 -197,520 -357,119 -136,753 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/12/00 31/12/01 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/12/00 31/12/01 31/12/99 CAGR
Net Worth 119,874 90,646 592 -498,989 -197,520 -357,119 -136,753 -
NOSH 98,257 96,432 730 37,229 37,358 37,357 37,262 -1.02%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/12/00 31/12/01 31/12/99 CAGR
NP Margin 6.41% 10.64% 0.00% -93.67% 0.00% -56.91% 0.00% -
ROE 8.66% 12.40% -5,311.12% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/12/00 31/12/01 31/12/99 CAGR
RPS 164.73 109.62 0.00 96.79 417.20 292.84 726.90 1.59%
EPS 10.56 11.66 -4,302.00 -90.67 -187.60 -166.00 -182.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 0.94 0.81 -13.4031 -5.2872 -9.5594 -3.67 -
Adjusted Per Share Value based on latest NOSH - 37,848
31/03/06 31/03/05 31/03/04 31/03/03 31/12/00 31/12/01 31/12/99 CAGR
RPS 143.41 93.66 0.00 31.93 138.10 96.93 240.00 0.55%
EPS 9.19 9.96 -27.86 -29.91 -62.10 -55.16 -60.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0621 0.8032 0.0052 -4.4213 -1.7501 -3.1643 -1.2117 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/12/00 31/12/01 31/12/99 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 26/12/00 31/12/01 - -
Price 0.77 0.94 0.25 0.25 0.49 0.25 0.00 -
P/RPS 0.47 0.86 0.00 0.26 0.12 0.09 0.00 -100.00%
P/EPS 7.29 8.06 -0.01 -0.28 -0.26 -0.15 0.00 -100.00%
EY 13.71 12.40 -17,208.02 -362.67 -382.86 -666.61 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.00 0.31 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/12/00 31/12/01 31/12/99 CAGR
Date 29/05/06 19/05/05 31/05/04 03/06/03 26/02/01 28/02/02 28/02/00 -
Price 0.80 0.89 0.82 0.25 0.40 0.25 1.89 -
P/RPS 0.49 0.81 0.00 0.26 0.10 0.09 0.26 -0.67%
P/EPS 7.58 7.63 -0.02 -0.28 -0.21 -0.15 -1.03 -
EY 13.20 13.10 -5,246.35 -362.67 -469.00 -666.61 -96.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.95 1.01 0.00 0.00 0.00 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