[AMPROP] YoY Cumulative Quarter Result on 30-Jun-2004 [#1]

Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 142.77%
YoY- 132.15%
Quarter Report
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 50,433 72,537 51,925 69,070 35,321 44,618 61,133 -3.15%
PBT 19,718 699 -511 505 -6,988 -5,735 215 112.28%
Tax -3,474 3,886 -214 -2,078 2,095 5,735 -215 58.96%
NP 16,244 4,585 -725 -1,573 -4,893 0 0 -
-
NP to SH 16,322 4,564 -1,567 1,573 -4,893 -5,984 -2,780 -
-
Tax Rate 17.62% -555.94% - 411.49% - - 100.00% -
Total Cost 34,189 67,952 52,650 70,643 40,214 44,618 61,133 -9.22%
-
Net Worth 341,801 293,297 428,417 440,439 371,095 409,550 346,317 -0.21%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 341,801 293,297 428,417 440,439 371,095 409,550 346,317 -0.21%
NOSH 854,502 800,701 783,499 786,499 643,815 643,440 591,489 6.32%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 32.21% 6.32% -1.40% -2.28% -13.85% 0.00% 0.00% -
ROE 4.78% 1.56% -0.37% 0.36% -1.32% -1.46% -0.80% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 5.90 9.06 6.63 8.78 5.49 6.93 10.34 -8.92%
EPS 1.91 0.57 -0.20 0.20 -0.76 -0.93 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.3663 0.5468 0.56 0.5764 0.6365 0.5855 -6.14%
Adjusted Per Share Value based on latest NOSH - 786,499
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 3.86 5.56 3.98 5.29 2.71 3.42 4.68 -3.15%
EPS 1.25 0.35 -0.12 0.12 -0.37 -0.46 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2618 0.2246 0.3281 0.3373 0.2842 0.3137 0.2653 -0.22%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.14 0.41 0.36 0.54 0.60 0.94 0.69 -
P/RPS 19.32 4.53 5.43 6.15 10.94 13.56 6.68 19.35%
P/EPS 59.68 71.93 -180.00 270.00 -78.95 -101.08 -146.81 -
EY 1.68 1.39 -0.56 0.37 -1.27 -0.99 -0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.85 1.12 0.66 0.96 1.04 1.48 1.18 15.82%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 25/08/06 25/08/05 26/08/04 28/08/03 29/08/02 24/08/01 -
Price 1.27 0.38 0.33 0.48 0.72 0.80 0.90 -
P/RPS 21.52 4.19 4.98 5.47 13.12 11.54 8.71 16.26%
P/EPS 66.49 66.67 -165.00 240.00 -94.74 -86.02 -191.49 -
EY 1.50 1.50 -0.61 0.42 -1.06 -1.16 -0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.18 1.04 0.60 0.86 1.25 1.26 1.54 12.83%

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