[AMOLEK] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -27.25%
YoY- -29.74%
View:
Show?
Cumulative Result
30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 0 0 183 209 206 223 300 -
PBT -1,815 -2,727 -856 -2,456 -1,893 -2,111 -2,359 -3.67%
Tax 0 0 0 0 0 0 0 -
NP -1,815 -2,727 -856 -2,456 -1,893 -2,111 -2,359 -3.67%
-
NP to SH -1,815 -2,727 -856 -2,456 -1,893 -2,111 -2,359 -3.67%
-
Tax Rate - - - - - - - -
Total Cost 1,815 2,727 1,039 2,665 2,099 2,334 2,659 -5.30%
-
Net Worth 0 22,271 20,302 29,232 35,098 39,239 4,118,346 -
Dividend
30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 0 22,271 20,302 29,232 35,098 39,239 4,118,346 -
NOSH 1,815 1,794 1,799 1,800 1,799 1,799 180,076 -48.12%
Ratio Analysis
30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 0.00% 0.00% -467.76% -1,175.12% -918.93% -946.64% -786.33% -
ROE 0.00% -12.24% -4.22% -8.40% -5.39% -5.38% -0.06% -
Per Share
30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 0.00 0.00 10.17 11.61 11.44 12.39 0.17 -
EPS -100.00 -152.00 -47.56 -136.44 -105.17 -117.28 -131.06 -3.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 12.4139 11.28 16.24 19.50 21.80 22.87 -
Adjusted Per Share Value based on latest NOSH - 1,800
30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 0.00 0.00 10.68 12.19 12.02 13.01 17.50 -
EPS -105.88 -159.08 -49.93 -143.27 -110.43 -123.14 -137.61 -3.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 12.9917 11.8429 17.0526 20.4743 22.8896 2,402.3696 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 11/07/08 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 18.80 18.80 20.50 28.75 19.60 20.00 19.60 -
P/RPS 0.00 0.00 201.62 247.62 171.26 161.43 11,764.99 -
P/EPS -18.80 -12.37 -43.10 -21.07 -18.64 -17.05 -1,496.18 -46.46%
EY -5.32 -8.09 -2.32 -4.75 -5.37 -5.86 -0.07 85.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.51 1.82 1.77 1.01 0.92 0.86 -
Price Multiplier on Announcement Date
30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date - 13/12/06 29/11/05 30/11/04 21/11/03 17/01/03 12/11/01 -
Price 0.00 18.80 19.50 30.75 19.30 19.10 20.50 -
P/RPS 0.00 0.00 191.79 264.84 168.64 154.17 12,305.22 -
P/EPS 0.00 -12.37 -41.00 -22.54 -18.35 -16.29 -1,564.89 -
EY 0.00 -8.09 -2.44 -4.44 -5.45 -6.14 -0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.51 1.73 1.89 0.99 0.88 0.90 -

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