[ALLIANZ] QoQ Quarter Result on 30-Sep-2003 [#3]

Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -81.38%
YoY- 135.02%
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 251,787 324,203 240,995 216,881 191,365 218,931 203,040 15.44%
PBT 12,695 10,384 16,593 7,675 33,404 2,670 -5,218 -
Tax -3,292 -1,952 -12,456 -2,024 -3,062 -755 -1,240 91.84%
NP 9,403 8,432 4,137 5,651 30,342 1,915 -6,458 -
-
NP to SH 9,403 8,432 4,137 5,651 30,342 1,915 -6,458 -
-
Tax Rate 25.93% 18.80% 75.07% 26.37% 9.17% 28.28% - -
Total Cost 242,384 315,771 236,858 211,230 161,023 217,016 209,498 10.21%
-
Net Worth 287,313 276,963 269,135 261,051 255,284 225,204 108,251 91.81%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 287,313 276,963 269,135 261,051 255,284 225,204 108,251 91.81%
NOSH 153,643 153,868 153,791 153,559 153,786 153,200 74,144 62.61%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.73% 2.60% 1.72% 2.61% 15.86% 0.87% -3.18% -
ROE 3.27% 3.04% 1.54% 2.16% 11.89% 0.85% -5.97% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 163.88 210.70 156.70 141.24 124.44 142.91 273.84 -29.00%
EPS 6.12 5.48 2.69 3.68 19.73 1.25 -8.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.80 1.75 1.70 1.66 1.47 1.46 17.95%
Adjusted Per Share Value based on latest NOSH - 153,559
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 140.22 180.54 134.21 120.78 106.57 121.92 113.07 15.44%
EPS 5.24 4.70 2.30 3.15 16.90 1.07 -3.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.5424 1.4988 1.4538 1.4217 1.2541 0.6028 91.81%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 04/09/01 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 4.06 3.16 4.24 4.71 5.34 4.65 2.43 40.84%
P/EPS 108.66 121.35 247.21 180.71 33.71 532.00 -76.35 -
EY 0.92 0.82 0.40 0.55 2.97 0.19 -1.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.56 3.69 3.80 3.91 4.01 4.52 4.55 -15.10%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 28/05/04 26/02/04 20/11/03 21/08/03 29/05/03 26/02/03 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.65 -
P/RPS 4.06 3.16 4.24 4.71 5.34 4.65 2.43 40.84%
P/EPS 108.66 121.35 247.21 180.71 33.71 532.00 -76.35 -
EY 0.92 0.82 0.40 0.55 2.97 0.19 -1.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.56 3.69 3.80 3.91 4.01 4.52 4.55 -15.10%

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