[ALLIANZ] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 742.22%
YoY- 53.24%
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 1,296,812 868,172 836,236 820,592 875,724 1,031,638 710,226 49.33%
PBT 41,536 60,342 58,332 72,148 10,680 30,034 30,216 23.60%
Tax -7,808 -18,297 -7,788 -7,634 -3,020 -10,529 -7,962 -1.29%
NP 33,728 42,045 50,544 64,514 7,660 19,505 22,254 31.91%
-
NP to SH 33,728 42,045 50,544 64,514 7,660 19,505 22,254 31.91%
-
Tax Rate 18.80% 30.32% 13.35% 10.58% 28.28% 35.06% 26.35% -
Total Cost 1,263,084 826,127 785,692 756,078 868,064 1,012,133 687,972 49.88%
-
Net Worth 276,963 269,124 261,434 255,226 225,204 108,278 87,960 114.67%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 276,963 269,124 261,434 255,226 225,204 108,278 87,960 114.67%
NOSH 153,868 153,785 153,784 153,751 153,200 74,163 58,252 90.97%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.60% 4.84% 6.04% 7.86% 0.87% 1.89% 3.13% -
ROE 12.18% 15.62% 19.33% 25.28% 3.40% 18.01% 25.30% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 842.80 564.53 543.77 533.71 571.62 1,391.03 1,219.23 -21.80%
EPS 21.92 27.34 32.87 41.96 5.00 26.30 38.20 -30.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.75 1.70 1.66 1.47 1.46 1.51 12.41%
Adjusted Per Share Value based on latest NOSH - 153,786
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 722.18 483.47 465.69 456.98 487.68 574.51 395.52 49.33%
EPS 18.78 23.41 28.15 35.93 4.27 10.86 12.39 31.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5424 1.4987 1.4559 1.4213 1.2541 0.603 0.4898 114.69%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 04/09/01 04/09/01 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 0.79 1.18 1.22 1.25 1.16 0.48 0.55 27.27%
P/EPS 30.34 24.32 20.23 15.85 133.00 25.29 17.41 44.76%
EY 3.30 4.11 4.94 6.31 0.75 3.95 5.74 -30.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.69 3.80 3.91 4.01 4.52 4.55 4.40 -11.06%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 26/02/04 20/11/03 21/08/03 29/05/03 26/02/03 04/09/01 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 0.79 1.18 1.22 1.25 1.16 0.48 0.55 27.27%
P/EPS 30.34 24.32 20.23 15.85 133.00 25.29 17.41 44.76%
EY 3.30 4.11 4.94 6.31 0.75 3.95 5.74 -30.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.69 3.80 3.91 4.01 4.52 4.55 4.40 -11.06%

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