[ABMB] YoY Cumulative Quarter Result on 31-Dec-2000 [#3]

Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- 265.57%
YoY- 459.93%
View:
Show?
Cumulative Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 1,108,342 903,095 953,445 321,011 633 0 -100.00%
PBT 224,407 145,711 137,341 55,757 -5,116 0 -100.00%
Tax -74,173 -48,161 -72,014 -39,326 5,116 0 -100.00%
NP 150,234 97,550 65,327 16,431 0 0 -100.00%
-
NP to SH 150,234 103,110 65,327 16,431 -4,565 0 -100.00%
-
Tax Rate 33.05% 33.05% 52.43% 70.53% - - -
Total Cost 958,108 805,545 888,118 304,580 633 0 -100.00%
-
Net Worth 1,430,246 958,403 508,146 282,186 126,759 0 -100.00%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 1,430,246 958,403 508,146 282,186 126,759 0 -100.00%
NOSH 1,162,801 927,248 709,305 426,779 321,478 321,005 -1.34%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 13.55% 10.80% 6.85% 5.12% 0.00% 0.00% -
ROE 10.50% 10.76% 12.86% 5.82% -3.60% 0.00% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 95.32 97.40 134.42 75.22 0.20 0.00 -100.00%
EPS 12.92 11.12 9.21 3.85 -1.42 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.0336 0.7164 0.6612 0.3943 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 426,456
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 71.59 58.34 61.59 20.74 0.04 0.00 -100.00%
EPS 9.70 6.66 4.22 1.06 -0.29 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9239 0.6191 0.3282 0.1823 0.0819 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 1.46 0.87 1.04 1.10 0.00 0.00 -
P/RPS 1.53 0.89 0.77 1.46 0.00 0.00 -100.00%
P/EPS 11.30 7.82 11.29 28.57 0.00 0.00 -100.00%
EY 8.85 12.78 8.86 3.50 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.84 1.45 1.66 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 27/02/04 27/02/03 27/02/02 27/02/01 29/02/00 - -
Price 2.10 0.83 1.10 1.29 3.22 0.00 -
P/RPS 2.20 0.85 0.82 1.72 1,635.33 0.00 -100.00%
P/EPS 16.25 7.46 11.94 33.51 -226.76 0.00 -100.00%
EY 6.15 13.40 8.37 2.98 -0.44 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 0.80 1.54 1.95 8.17 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