[ALLIANZ] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 187.97%
YoY- -85.86%
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 226,852 1,064,014 754,246 497,967 214,167 1,046,930 811,800 -57.29%
PBT 11,092 2,213 -3,788 -614 -3,216 54,090 41,088 -58.26%
Tax -7,457 2,051 4,043 3,136 349 -2,098 -10,366 -19.73%
NP 3,635 4,264 255 2,522 -2,867 51,992 30,722 -75.93%
-
NP to SH 3,635 4,264 255 2,522 -2,867 51,992 30,722 -75.93%
-
Tax Rate 67.23% -92.68% - - - 3.88% 25.23% -
Total Cost 223,217 1,059,750 753,991 495,445 217,034 994,938 781,078 -56.64%
-
Net Worth 320,372 317,031 299,999 309,098 319,069 319,856 298,301 4.87%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 5,386 - - - - - -
Div Payout % - 126.32% - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 320,372 317,031 299,999 309,098 319,069 319,856 298,301 4.87%
NOSH 154,025 153,898 149,999 153,780 154,139 153,776 153,763 0.11%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.60% 0.40% 0.03% 0.51% -1.34% 4.97% 3.78% -
ROE 1.13% 1.34% 0.09% 0.82% -0.90% 16.25% 10.30% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 147.28 691.37 502.83 323.82 138.94 680.81 527.95 -57.33%
EPS 2.36 2.77 0.17 1.64 -1.86 33.81 19.98 -75.95%
DPS 0.00 3.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.06 2.00 2.01 2.07 2.08 1.94 4.75%
Adjusted Per Share Value based on latest NOSH - 153,971
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 126.33 592.54 420.03 277.31 119.27 583.02 452.08 -57.29%
EPS 2.02 2.37 0.14 1.40 -1.60 28.95 17.11 -75.96%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7841 1.7655 1.6707 1.7213 1.7769 1.7812 1.6612 4.87%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 4.52 0.96 1.32 2.05 4.79 0.98 1.26 134.52%
P/EPS 281.78 240.02 3,911.77 405.49 -357.53 19.67 33.28 315.95%
EY 0.35 0.42 0.03 0.25 -0.28 5.08 3.00 -76.15%
DY 0.00 0.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 3.23 3.33 3.31 3.21 3.20 3.43 -4.52%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 23/02/06 29/11/05 23/08/05 30/05/05 25/03/05 18/11/04 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 4.52 0.96 1.32 2.05 4.79 0.98 1.26 134.52%
P/EPS 281.78 240.02 3,911.77 405.49 -357.53 19.67 33.28 315.95%
EY 0.35 0.42 0.03 0.25 -0.28 5.08 3.00 -76.15%
DY 0.00 0.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 3.23 3.33 3.31 3.21 3.20 3.43 -4.52%

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