[AMOLEK] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -89.87%
YoY- 10.75%
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 138 141 138 150 200 200 200 0.39%
PBT 61 -1,930 -1,220 -1,312 -1,470 -1,464 -1,498 -
Tax 0 0 0 1,312 1,470 1,464 1,498 -
NP 61 -1,930 -1,220 0 0 0 0 -100.00%
-
NP to SH 61 -1,930 -1,220 -1,312 -1,470 -1,464 -1,498 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 77 2,071 1,358 150 200 200 200 1.01%
-
Net Worth 21,215 29,754 35,811 40,049 41,877 45,311 46,726 0.84%
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 21,215 29,754 35,811 40,049 41,877 45,311 46,726 0.84%
NOSH 1,799 1,800 1,799 1,799 1,792 1,807 1,804 0.00%
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 44.20% -1,368.79% -884.06% 0.00% 0.00% 0.00% 0.00% -
ROE 0.29% -6.49% -3.41% -3.28% -3.51% -3.23% -3.21% -
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 7.67 7.83 7.67 8.33 11.16 11.07 11.08 0.39%
EPS 3.39 -107.22 -67.78 -72.89 -82.00 -81.00 -83.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.79 16.53 19.8961 22.25 23.36 25.07 25.89 0.83%
Adjusted Per Share Value based on latest NOSH - 1,800
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 8.05 8.23 8.05 8.75 11.67 11.67 11.67 0.39%
EPS 3.56 -112.58 -71.17 -76.53 -85.75 -85.40 -87.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.3754 17.3569 20.8902 23.3621 24.4283 26.4318 27.2573 0.84%
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 22.20 42.00 20.50 20.10 22.20 39.75 0.00 -
P/RPS 289.47 536.18 267.38 241.20 198.99 359.22 0.00 -100.00%
P/EPS 654.87 -39.17 -30.24 -27.58 -27.07 -49.07 0.00 -100.00%
EY 0.15 -2.55 -3.31 -3.63 -3.69 -2.04 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.54 1.03 0.90 0.95 1.59 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 30/08/05 27/08/04 29/08/03 23/08/02 14/08/01 21/08/00 - -
Price 20.00 31.50 20.30 20.50 21.60 38.00 0.00 -
P/RPS 260.78 402.14 264.77 246.00 193.61 343.41 0.00 -100.00%
P/EPS 589.97 -29.38 -29.95 -28.12 -26.34 -46.91 0.00 -100.00%
EY 0.17 -3.40 -3.34 -3.56 -3.80 -2.13 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.91 1.02 0.92 0.92 1.52 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