[AMOLEK] YoY TTM Result on 31-Dec-2002 [#4]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -45.15%
YoY- -28.51%
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 220 275 304 312 367 400 300 0.33%
PBT 2,984 -3,440 -2,745 -2,781 -2,164 -3,590 -2,385 -
Tax 0 0 0 0 1,470 3,590 2,385 -
NP 2,984 -3,440 -2,745 -2,781 -694 0 0 -100.00%
-
NP to SH 2,984 -3,440 -2,745 -2,781 -2,164 -3,590 -2,385 -
-
Tax Rate 0.00% - - - - - - -
Total Cost -2,764 3,715 3,049 3,093 1,061 400 300 -
-
Net Worth 2,452,774 28,365 34,481 38,574 41,331 43,698 46,837 -4.12%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 2,452,774 28,365 34,481 38,574 41,331 43,698 46,837 -4.12%
NOSH 180,063 1,799 1,800 1,800 1,799 1,804 1,809 -4.77%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 1,356.36% -1,250.91% -902.96% -891.35% -189.10% 0.00% 0.00% -
ROE 0.12% -12.13% -7.96% -7.21% -5.24% -8.22% -5.09% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 0.12 15.28 16.89 17.33 20.40 22.17 16.58 5.37%
EPS 1.66 -191.13 -152.49 -154.50 -120.26 -199.00 -131.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 13.6217 15.76 19.155 21.43 22.97 24.2233 25.89 0.68%
Adjusted Per Share Value based on latest NOSH - 1,800
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 12.83 16.04 17.73 18.20 21.41 23.33 17.50 0.33%
EPS 174.07 -200.67 -160.13 -162.23 -126.23 -209.42 -139.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1,430.7858 16.5465 20.114 22.5015 24.1102 25.491 27.3218 -4.12%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 18.20 28.50 20.00 19.10 26.00 24.00 0.00 -
P/RPS 14,896.19 186.53 118.43 110.19 127.48 108.24 0.00 -100.00%
P/EPS 1,098.24 -14.91 -13.12 -12.36 -21.62 -12.06 0.00 -100.00%
EY 0.09 -6.71 -7.62 -8.09 -4.63 -8.29 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.81 1.04 0.89 1.13 0.99 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 10/03/06 28/02/05 27/02/04 28/02/03 06/02/02 23/02/01 - -
Price 15.50 28.50 20.10 18.70 26.00 24.00 0.00 -
P/RPS 12,686.31 186.53 119.02 107.88 127.48 108.24 0.00 -100.00%
P/EPS 935.32 -14.91 -13.18 -12.10 -21.62 -12.06 0.00 -100.00%
EY 0.11 -6.71 -7.59 -8.26 -4.63 -8.29 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.81 1.05 0.87 1.13 0.99 0.00 -100.00%

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