[AMPROP] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 17.97%
YoY- -2.04%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 252,027 215,521 271,735 202,517 256,158 259,030 233,629 1.27%
PBT -148,942 3,608 10,222 -39,169 -26,008 -15,365 12,852 -
Tax 12,026 -2,610 -7,750 10,082 -2,497 8,919 -11,253 -
NP -136,916 998 2,472 -29,087 -28,505 -6,446 1,599 -
-
NP to SH -166,014 -2,115 2,472 -29,087 -28,505 -10,036 -4,498 82.41%
-
Tax Rate - 72.34% 75.82% - - - 87.56% -
Total Cost 388,943 214,523 269,263 231,604 284,663 265,476 232,030 8.98%
-
Net Worth 297,275 429,079 441,810 407,482 404,754 337,674 348,364 -2.60%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - 2,961 -
Div Payout % - - - - - - 0.00% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 297,275 429,079 441,810 407,482 404,754 337,674 348,364 -2.60%
NOSH 801,714 817,916 788,947 727,647 649,999 586,749 603,333 4.84%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -54.33% 0.46% 0.91% -14.36% -11.13% -2.49% 0.68% -
ROE -55.85% -0.49% 0.56% -7.14% -7.04% -2.97% -1.29% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 31.44 26.35 34.44 27.83 39.41 44.15 38.72 -3.41%
EPS -20.71 -0.26 0.31 -4.00 -4.39 -1.71 -0.75 73.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.49 -
NAPS 0.3708 0.5246 0.56 0.56 0.6227 0.5755 0.5774 -7.11%
Adjusted Per Share Value based on latest NOSH - 727,647
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 19.30 16.51 20.81 15.51 19.62 19.84 17.89 1.27%
EPS -12.72 -0.16 0.19 -2.23 -2.18 -0.77 -0.34 82.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.23 -
NAPS 0.2277 0.3286 0.3384 0.3121 0.31 0.2586 0.2668 -2.60%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.48 0.30 0.50 0.70 0.56 0.75 0.86 -
P/RPS 1.53 1.14 1.45 2.52 1.42 1.70 2.22 -6.01%
P/EPS -2.32 -116.02 159.58 -17.51 -12.77 -43.85 -115.35 -47.83%
EY -43.14 -0.86 0.63 -5.71 -7.83 -2.28 -0.87 91.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.57 -
P/NAPS 1.29 0.57 0.89 1.25 0.90 1.30 1.49 -2.37%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 25/02/05 27/02/04 18/02/03 26/02/02 28/02/01 -
Price 0.90 0.39 0.48 0.76 0.63 0.74 0.80 -
P/RPS 2.86 1.48 1.39 2.73 1.60 1.68 2.07 5.53%
P/EPS -4.35 -150.82 153.19 -19.01 -14.37 -43.26 -107.31 -41.37%
EY -23.01 -0.66 0.65 -5.26 -6.96 -2.31 -0.93 70.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.61 -
P/NAPS 2.43 0.74 0.86 1.36 1.01 1.29 1.39 9.75%

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