[AMOLEK] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 46.38%
YoY- -135.9%
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 0 0 68 69 69 75 100 -
PBT -198 -281 686 -1,472 -624 -691 -723 -19.40%
Tax 0 0 0 0 0 0 723 -
NP -198 -281 686 -1,472 -624 -691 0 -
-
NP to SH -198 -281 686 -1,472 -624 -691 -723 -19.40%
-
Tax Rate - - 0.00% - - - - -
Total Cost 198 281 -618 1,541 693 766 100 12.05%
-
Net Worth 19,945 24,247 21,852 30,203 36,374 40,660 42,982 -12.00%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 19,945 24,247 21,852 30,203 36,374 40,660 42,982 -12.00%
NOSH 1,800 1,800 1,800 1,799 1,799 1,799 1,807 -0.06%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 0.00% 0.00% 1,008.82% -2,133.33% -904.35% -921.33% 0.00% -
ROE -0.99% -1.16% 3.14% -4.87% -1.72% -1.70% -1.68% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 0.00 0.00 3.78 3.83 3.83 4.17 5.53 -
EPS -11.00 -15.61 38.11 -81.78 -34.67 -38.39 -40.00 -19.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.0806 13.47 12.14 16.78 20.21 22.59 23.78 -11.94%
Adjusted Per Share Value based on latest NOSH - 1,799
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 0.00 0.00 3.97 4.03 4.03 4.38 5.83 -
EPS -11.55 -16.39 40.02 -85.87 -36.40 -40.31 -42.18 -19.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.6346 14.1445 12.7474 17.6185 21.2185 23.7188 25.0731 -12.00%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 18.80 18.80 27.00 28.00 17.00 23.80 21.50 -
P/RPS 0.00 0.00 714.73 730.41 443.44 571.18 388.61 -
P/EPS -170.91 -120.44 70.85 -34.24 -49.03 -62.00 -53.75 21.25%
EY -0.59 -0.83 1.41 -2.92 -2.04 -1.61 -1.86 -17.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.40 2.22 1.67 0.84 1.05 0.90 11.17%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 31/05/06 31/05/05 28/05/04 30/05/03 31/05/02 22/05/01 -
Price 18.80 18.80 21.00 45.50 18.10 21.80 22.50 -
P/RPS 0.00 0.00 555.90 1,186.92 472.13 523.18 406.69 -
P/EPS -170.91 -120.44 55.10 -55.64 -52.21 -56.79 -56.25 20.33%
EY -0.59 -0.83 1.81 -1.80 -1.92 -1.76 -1.78 -16.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.40 1.73 2.71 0.90 0.97 0.95 10.17%

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