[AMOLEK] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/06 31/12/05 31/12/04 CAGR
Revenue 0 0 0 0 0 220 275 -
PBT 2,435 1,614 2,638 -701 -3,447 2,984 -3,440 -
Tax 27 870 -14 0 0 0 0 -
NP 2,462 2,484 2,624 -701 -3,447 2,984 -3,440 -
-
NP to SH 2,462 2,484 2,624 -701 -3,447 2,984 -3,440 -
-
Tax Rate -1.11% -53.90% 0.53% - - 0.00% - -
Total Cost -2,462 -2,484 -2,624 701 3,447 -2,764 3,715 -
-
Net Worth 11,116 8,672 6,211 0 21,017 2,450,981 21,168 -8.78%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 11,116 8,672 6,211 0 21,017 2,450,981 21,168 -8.78%
NOSH 1,797 1,800 1,806 1,797 1,795 179,932 1,800 -0.02%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 0.00% 1,356.36% -1,250.91% -
ROE 22.15% 28.64% 42.24% 0.00% -16.40% 0.12% -16.25% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/06 31/12/05 31/12/04 CAGR
RPS 0.00 0.00 0.00 0.00 0.00 0.12 15.28 -
EPS 137.00 138.00 146.00 -39.00 -192.00 166.00 -191.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.186 4.818 3.438 0.00 11.7067 13.6217 11.76 -8.76%
Adjusted Per Share Value based on latest NOSH - 1,796
31/12/11 31/12/10 31/12/09 31/12/08 31/12/06 31/12/05 31/12/04 CAGR
RPS 0.00 0.00 0.00 0.00 0.00 12.83 16.04 -
EPS 143.62 144.90 153.07 -40.89 -201.08 174.07 -200.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.4848 5.0589 3.6236 0.00 12.26 1,429.74 12.348 -8.78%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/11 30/12/10 20/11/09 11/07/08 29/12/06 30/12/05 31/12/04 -
Price 0.97 18.80 18.80 18.80 18.80 18.20 28.50 -
P/RPS 0.00 0.00 0.00 0.00 0.00 14,885.30 186.55 -
P/EPS 0.71 13.62 12.95 -48.21 -9.79 1,097.44 -14.91 -
EY 141.24 7.34 7.72 -2.07 -10.21 0.09 -6.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 3.90 5.47 0.00 1.61 1.34 2.42 -32.15%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/12 21/02/11 19/02/10 - 28/02/07 10/03/06 28/02/05 -
Price 0.97 18.80 18.80 0.00 18.80 15.50 28.50 -
P/RPS 0.00 0.00 0.00 0.00 0.00 12,677.04 186.55 -
P/EPS 0.71 13.62 12.95 0.00 -9.79 934.63 -14.91 -
EY 141.24 7.34 7.72 0.00 -10.21 0.11 -6.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 3.90 5.47 0.00 1.61 1.14 2.42 -32.15%

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