[AMPROP] YoY TTM Result on 31-Mar-2003 [#4]

Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -37.12%
YoY- -71.03%
Quarter Report
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 216,252 247,744 231,396 207,784 278,445 258,335 225,223 -0.67%
PBT -151,040 6,446 1,194 -44,614 -17,592 -6,681 -8,195 62.49%
Tax 5,355 -6,902 -1,702 5,527 -2,482 6,681 11,825 -12.36%
NP -145,685 -456 -508 -39,087 -20,074 0 3,630 -
-
NP to SH -178,402 -456 -508 -39,087 -22,854 -6,907 -21,619 42.13%
-
Tax Rate - 107.07% 142.55% - - - - -
Total Cost 361,937 248,200 231,904 246,871 298,519 258,335 221,593 8.51%
-
Net Worth 289,812 438,704 453,081 378,063 403,963 294,811 348,108 -3.00%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - 2,961 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 289,812 438,704 453,081 378,063 403,963 294,811 348,108 -3.00%
NOSH 802,805 800,555 809,074 645,600 625,137 585,176 592,222 5.19%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -67.37% -0.18% -0.22% -18.81% -7.21% 0.00% 1.61% -
ROE -61.56% -0.10% -0.11% -10.34% -5.66% -2.34% -6.21% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 26.94 30.95 28.60 32.18 44.54 44.15 38.03 -5.58%
EPS -22.22 -0.06 -0.06 -6.05 -3.66 -1.18 -3.65 35.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.361 0.548 0.56 0.5856 0.6462 0.5038 0.5878 -7.80%
Adjusted Per Share Value based on latest NOSH - 645,600
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 16.56 18.98 17.72 15.91 21.33 19.79 17.25 -0.67%
EPS -13.66 -0.03 -0.04 -2.99 -1.75 -0.53 -1.66 42.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.23 -
NAPS 0.222 0.336 0.347 0.2896 0.3094 0.2258 0.2666 -3.00%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.36 0.44 0.70 0.57 0.75 0.63 2.49 -
P/RPS 1.34 1.42 2.45 1.77 1.68 1.43 6.55 -23.22%
P/EPS -1.62 -772.47 -1,114.87 -9.41 -20.52 -53.38 -68.21 -46.37%
EY -61.73 -0.13 -0.09 -10.62 -4.87 -1.87 -1.47 86.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
P/NAPS 1.00 0.80 1.25 0.97 1.16 1.25 4.24 -21.38%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 27/05/05 28/05/04 29/05/03 31/05/02 29/05/01 - -
Price 0.41 0.36 0.58 0.62 1.11 0.72 0.00 -
P/RPS 1.52 1.16 2.03 1.93 2.49 1.63 0.00 -
P/EPS -1.84 -632.02 -923.75 -10.24 -30.36 -61.00 0.00 -
EY -54.20 -0.16 -0.11 -9.77 -3.29 -1.64 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.66 1.04 1.06 1.72 1.43 0.00 -

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