[ALLIANZ] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 1572.16%
YoY- -91.8%
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 810,333 502,544 226,852 1,064,014 754,246 497,967 214,167 142.61%
PBT 35,443 21,834 11,092 2,213 -3,788 -614 -3,216 -
Tax -10,799 -8,432 -7,457 2,051 4,043 3,136 349 -
NP 24,644 13,402 3,635 4,264 255 2,522 -2,867 -
-
NP to SH 24,644 13,402 3,635 4,264 255 2,522 -2,867 -
-
Tax Rate 30.47% 38.62% 67.23% -92.68% - - - -
Total Cost 785,689 489,142 223,217 1,059,750 753,991 495,445 217,034 135.58%
-
Net Worth 339,758 325,828 320,372 317,031 299,999 309,098 319,069 4.27%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 5,386 - - - -
Div Payout % - - - 126.32% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 339,758 325,828 320,372 317,031 299,999 309,098 319,069 4.27%
NOSH 153,736 153,692 154,025 153,898 149,999 153,780 154,139 -0.17%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.04% 2.67% 1.60% 0.40% 0.03% 0.51% -1.34% -
ROE 7.25% 4.11% 1.13% 1.34% 0.09% 0.82% -0.90% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 527.09 326.98 147.28 691.37 502.83 323.82 138.94 143.04%
EPS 16.03 8.72 2.36 2.77 0.17 1.64 -1.86 -
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 2.21 2.12 2.08 2.06 2.00 2.01 2.07 4.45%
Adjusted Per Share Value based on latest NOSH - 153,563
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 451.26 279.86 126.33 592.54 420.03 277.31 119.27 142.61%
EPS 13.72 7.46 2.02 2.37 0.14 1.40 -1.60 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.8921 1.8145 1.7841 1.7655 1.6707 1.7213 1.7769 4.27%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 1.26 2.03 4.52 0.96 1.32 2.05 4.79 -58.91%
P/EPS 41.48 76.26 281.78 240.02 3,911.77 405.49 -357.53 -
EY 2.41 1.31 0.35 0.42 0.03 0.25 -0.28 -
DY 0.00 0.00 0.00 0.53 0.00 0.00 0.00 -
P/NAPS 3.01 3.14 3.20 3.23 3.33 3.31 3.21 -4.19%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 29/08/06 31/05/06 23/02/06 29/11/05 23/08/05 30/05/05 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 1.26 2.03 4.52 0.96 1.32 2.05 4.79 -58.91%
P/EPS 41.48 76.26 281.78 240.02 3,911.77 405.49 -357.53 -
EY 2.41 1.31 0.35 0.42 0.03 0.25 -0.28 -
DY 0.00 0.00 0.00 0.53 0.00 0.00 0.00 -
P/NAPS 3.01 3.14 3.20 3.23 3.33 3.31 3.21 -4.19%

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