[APB] YoY Cumulative Quarter Result on 31-Mar-2002 [#3]

Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -57.44%
YoY- 20.84%
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 92,231 26,215 30,666 74,228 110,845 185,270 0 -100.00%
PBT 12,955 -13,608 -84,020 -49,010 -61,848 -50,830 0 -100.00%
Tax -3,673 -699 -167 0 61,848 50,830 0 -100.00%
NP 9,282 -14,307 -84,187 -49,010 0 0 0 -100.00%
-
NP to SH 9,282 -14,307 -84,187 -49,010 -61,911 -50,895 0 -100.00%
-
Tax Rate 28.35% - - - - - - -
Total Cost 82,949 40,522 114,853 123,238 110,845 185,270 0 -100.00%
-
Net Worth 91,768 24,187 -566,675 -375,054 -224,391 -137,947 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div 3,345 - - - - - - -100.00%
Div Payout % 36.05% - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 91,768 24,187 -566,675 -375,054 -224,391 -137,947 0 -100.00%
NOSH 95,592 27,802 37,416 37,360 37,358 37,282 37,000 -1.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 10.06% -54.58% -274.53% -66.03% 0.00% 0.00% 0.00% -
ROE 10.11% -59.15% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 96.48 94.29 81.96 198.68 296.70 496.93 0.00 -100.00%
EPS 9.71 -51.46 -225.00 -131.00 -165.72 -136.51 0.00 -100.00%
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.96 0.87 -15.1451 -10.0387 -6.0064 -3.70 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 37,358
30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 81.71 23.22 27.17 65.76 98.20 164.14 0.00 -100.00%
EPS 8.22 -12.68 -74.58 -43.42 -54.85 -45.09 0.00 -100.00%
DPS 2.96 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.813 0.2143 -5.0204 -3.3227 -1.988 -1.2221 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 30/06/05 30/06/04 30/06/03 29/03/02 30/03/01 31/03/00 - -
Price 0.88 1.13 0.25 0.25 0.28 2.16 0.00 -
P/RPS 0.91 1.20 0.31 0.13 0.09 0.43 0.00 -100.00%
P/EPS 9.06 -2.20 -0.11 -0.19 -0.17 -1.58 0.00 -100.00%
EY 11.03 -45.54 -900.00 -524.72 -591.86 -63.20 0.00 -100.00%
DY 3.98 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.92 1.30 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 29/08/05 17/08/04 29/08/03 30/05/02 30/05/01 30/05/00 - -
Price 0.81 0.94 0.25 0.25 0.25 1.57 0.00 -
P/RPS 0.84 1.00 0.31 0.13 0.08 0.32 0.00 -100.00%
P/EPS 8.34 -1.83 -0.11 -0.19 -0.15 -1.15 0.00 -100.00%
EY 11.99 -54.74 -900.00 -524.72 -662.88 -86.95 0.00 -100.00%
DY 4.32 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.84 1.08 0.00 0.00 0.00 0.00 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