[AMOLEK] YoY TTM Result on 30-Jun-2011 [#2]

View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/06 30/06/05 CAGR
Revenue 0 0 0 0 0 82 272 -
PBT 2,336 2,354 2,435 -1,431 -918 1,385 -1,449 -
Tax 27 870 0 0 0 0 0 -
NP 2,363 3,224 2,435 -1,431 -918 1,385 -1,449 -
-
NP to SH 2,363 3,224 2,435 -1,431 -918 1,385 -1,449 -
-
Tax Rate -1.16% -36.96% 0.00% - - 0.00% - -
Total Cost -2,363 -3,224 -2,435 1,431 918 -1,303 1,721 -
-
Net Worth 10,306 8,291 5,203 2,840 0 22,982 21,223 -9.79%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/06 30/06/05 CAGR
Net Worth 10,306 8,291 5,203 2,840 0 22,982 21,223 -9.79%
NOSH 1,711 1,760 1,782 1,804 1,800 1,800 1,800 -0.72%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/06 30/06/05 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 0.00% 1,689.02% -532.72% -
ROE 22.93% 38.88% 46.80% -50.39% 0.00% 6.03% -6.83% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/06 30/06/05 CAGR
RPS 0.00 0.00 0.00 0.00 0.00 4.56 15.11 -
EPS 138.10 183.18 136.61 -79.31 -51.00 76.94 -80.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.023 4.711 2.919 1.574 0.00 12.7672 11.79 -9.14%
Adjusted Per Share Value based on latest NOSH - 1,760
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/06 30/06/05 CAGR
RPS 0.00 0.00 0.00 0.00 0.00 4.78 15.87 -
EPS 137.84 188.07 142.04 -83.48 -53.55 80.79 -84.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.0118 4.8366 3.0352 1.6567 0.00 13.4062 12.3803 -9.79%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/06 30/06/05 CAGR
Date 29/06/12 30/06/11 30/06/10 11/07/08 30/06/08 30/06/06 30/06/05 -
Price 0.97 18.80 18.80 18.80 860.00 18.80 22.20 -
P/RPS 0.00 0.00 0.00 0.00 0.00 412.70 146.92 -
P/EPS 0.70 10.26 13.76 -23.70 -1,686.27 24.43 -27.58 -
EY 142.37 9.74 7.27 -4.22 -0.06 4.09 -3.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 3.99 6.44 11.94 0.00 1.47 1.88 -29.65%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/06 30/06/05 CAGR
Date 10/08/12 19/08/11 26/08/10 - - 30/08/06 30/08/05 -
Price 0.97 18.80 18.80 0.00 0.00 18.80 20.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 412.70 132.36 -
P/EPS 0.70 10.26 13.76 0.00 0.00 24.43 -24.85 -
EY 142.37 9.74 7.27 0.00 0.00 4.09 -4.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 3.99 6.44 0.00 0.00 1.47 1.70 -28.63%

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