[AMPROP] YoY Quarter Result on 30-Jun-2009 [#1]

Announcement Date
07-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -77.01%
YoY- 398.08%
Quarter Report
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 29,553 30,445 29,778 91,632 44,384 50,433 72,537 -13.88%
PBT 21,028 2,480 4,483 5,794 -252 19,718 699 76.26%
Tax -222 -602 -1,041 -407 -628 -3,474 3,886 -
NP 20,806 1,878 3,442 5,387 -880 16,244 4,585 28.63%
-
NP to SH 20,753 1,675 3,097 4,027 -1,351 16,322 4,564 28.68%
-
Tax Rate 1.06% 24.27% 23.22% 7.02% - 17.62% -555.94% -
Total Cost 8,747 28,567 26,336 86,245 45,264 34,189 67,952 -28.92%
-
Net Worth 682,211 577,586 527,637 0 357,050 341,801 293,297 15.09%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 682,211 577,586 527,637 0 357,050 341,801 293,297 15.09%
NOSH 573,287 577,586 573,518 959,047 964,999 854,502 800,701 -5.41%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 70.40% 6.17% 11.56% 5.88% -1.98% 32.21% 6.32% -
ROE 3.04% 0.29% 0.59% 0.00% -0.38% 4.78% 1.56% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 5.16 5.27 5.19 9.55 4.60 5.90 9.06 -8.94%
EPS 3.62 0.29 0.54 1.27 -0.14 1.91 0.57 36.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.00 0.92 0.00 0.37 0.40 0.3663 21.67%
Adjusted Per Share Value based on latest NOSH - 959,047
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.26 2.33 2.28 7.02 3.40 3.86 5.56 -13.92%
EPS 1.59 0.13 0.24 0.31 -0.10 1.25 0.35 28.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5225 0.4424 0.4041 0.00 0.2735 0.2618 0.2246 15.09%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.47 0.60 0.38 0.63 0.48 1.14 0.41 -
P/RPS 9.12 11.38 7.32 6.59 10.44 19.32 4.53 12.35%
P/EPS 12.98 206.90 70.37 150.04 -342.86 59.68 71.93 -24.80%
EY 7.70 0.48 1.42 0.67 -0.29 1.68 1.39 32.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.60 0.41 0.00 1.30 2.85 1.12 -16.10%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 13/08/12 11/08/11 09/08/10 07/08/09 26/08/08 28/08/07 25/08/06 -
Price 0.50 0.49 0.40 0.17 0.47 1.27 0.38 -
P/RPS 9.70 9.30 7.70 1.78 10.22 21.52 4.19 15.00%
P/EPS 13.81 168.97 74.07 40.49 -335.71 66.49 66.67 -23.06%
EY 7.24 0.59 1.35 2.47 -0.30 1.50 1.50 29.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.49 0.43 0.00 1.27 3.18 1.04 -14.01%

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