[AMOLEK] YoY TTM Result on 30-Sep-2004 [#3]

Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 4.25%
YoY- -29.07%
View:
Show?
TTM Result
30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 0 37 249 307 275 310 400 -
PBT -2,013 1,113 -1,840 -3,308 -2,563 -1,916 -3,712 -8.36%
Tax 0 0 0 0 0 0 2,823 -
NP -2,013 1,113 -1,840 -3,308 -2,563 -1,916 -889 12.37%
-
NP to SH -2,013 1,113 -1,840 -3,308 -2,563 -1,916 -3,712 -8.36%
-
Tax Rate - 0.00% - - - - - -
Total Cost 2,013 -1,076 2,089 3,615 2,838 2,226 1,289 6.56%
-
Net Worth 0 22,363 20,305 29,234 35,108 39,239 41,492 -
Dividend
30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 0 22,363 20,305 29,234 35,108 39,239 41,492 -
NOSH 1,815 1,801 1,800 1,800 1,800 1,800 1,814 0.00%
Ratio Analysis
30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 0.00% 3,008.11% -738.96% -1,077.52% -932.00% -618.06% -222.25% -
ROE 0.00% 4.98% -9.06% -11.32% -7.30% -4.88% -8.95% -
Per Share
30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 0.00 2.05 13.83 17.05 15.27 17.22 22.05 -
EPS -110.91 61.78 -102.21 -183.76 -142.36 -106.44 -204.60 -8.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 12.4139 11.28 16.24 19.50 21.80 22.87 -
Adjusted Per Share Value based on latest NOSH - 1,800
30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 0.00 2.16 14.53 17.91 16.04 18.08 23.33 -
EPS -117.43 64.93 -107.33 -192.97 -149.51 -111.77 -216.53 -8.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 13.0456 11.845 17.0533 20.4799 22.89 24.2041 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 11/07/08 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 18.80 18.80 20.50 28.75 19.60 20.00 19.60 -
P/RPS 0.00 915.36 148.21 168.58 128.32 116.13 88.90 -
P/EPS -16.95 30.43 -20.06 -15.65 -13.77 -18.79 -9.58 8.48%
EY -5.90 3.29 -4.99 -6.39 -7.26 -5.32 -10.44 -7.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.51 1.82 1.77 1.01 0.92 0.86 -
Price Multiplier on Announcement Date
30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date - 13/12/06 29/11/05 30/11/04 21/11/03 17/01/03 12/11/01 -
Price 0.00 18.80 19.50 30.75 19.30 19.10 20.50 -
P/RPS 0.00 915.36 140.98 180.31 126.36 110.90 92.98 -
P/EPS 0.00 30.43 -19.08 -16.73 -13.56 -17.94 -10.02 -
EY 0.00 3.29 -5.24 -5.98 -7.38 -5.57 -9.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.51 1.73 1.89 0.99 0.88 0.90 -

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