[ALLIANZ] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -90.18%
YoY- -94.91%
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 868,172 627,177 410,296 218,931 1,031,638 828,598 641,386 22.29%
PBT 60,342 43,749 36,074 2,670 30,034 35,252 50,860 12.03%
Tax -18,297 -5,841 -3,817 -755 -10,529 -9,289 -8,761 63.16%
NP 42,045 37,908 32,257 1,915 19,505 25,963 42,099 -0.08%
-
NP to SH 42,045 37,908 32,257 1,915 19,505 25,963 42,099 -0.08%
-
Tax Rate 30.32% 13.35% 10.58% 28.28% 35.06% 26.35% 17.23% -
Total Cost 826,127 589,269 378,039 217,016 1,012,133 802,635 599,287 23.79%
-
Net Worth 269,124 261,434 255,226 225,204 108,278 87,960 148,940 48.19%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 269,124 261,434 255,226 225,204 108,278 87,960 148,940 48.19%
NOSH 153,785 153,784 153,751 153,200 74,163 58,252 54,959 98.19%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.84% 6.04% 7.86% 0.87% 1.89% 3.13% 6.56% -
ROE 15.62% 14.50% 12.64% 0.85% 18.01% 29.52% 28.27% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 564.53 407.83 266.86 142.91 1,391.03 1,422.43 1,167.02 -38.29%
EPS 27.34 24.65 20.98 1.25 26.30 44.57 76.60 -49.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.70 1.66 1.47 1.46 1.51 2.71 -25.23%
Adjusted Per Share Value based on latest NOSH - 153,200
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 483.47 349.27 228.49 121.92 574.51 461.44 357.18 22.29%
EPS 23.41 21.11 17.96 1.07 10.86 14.46 23.44 -0.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4987 1.4559 1.4213 1.2541 0.603 0.4898 0.8294 48.19%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 04/09/01 04/09/01 04/09/01 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 1.18 1.63 2.49 4.65 0.48 0.47 0.00 -
P/EPS 24.32 26.98 31.70 532.00 25.29 14.92 0.00 -
EY 4.11 3.71 3.15 0.19 3.95 6.70 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.80 3.91 4.01 4.52 4.55 4.40 3.33 9.17%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 21/08/03 29/05/03 26/02/03 04/09/01 04/09/01 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 1.18 1.63 2.49 4.65 0.48 0.47 0.00 -
P/EPS 24.32 26.98 31.70 532.00 25.29 14.92 0.00 -
EY 4.11 3.71 3.15 0.19 3.95 6.70 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.80 3.91 4.01 4.52 4.55 4.40 3.33 9.17%

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