[ALLIANZ] QoQ Quarter Result on 31-Dec-2002 [#4]

Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 59.98%
YoY--%
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 216,881 191,365 218,931 203,040 187,212 172,171 164,190 20.36%
PBT 7,675 33,404 2,670 -5,218 -15,608 9,126 19,035 -45.39%
Tax -2,024 -3,062 -755 -1,240 -527 -4,645 -1,263 36.90%
NP 5,651 30,342 1,915 -6,458 -16,135 4,481 17,772 -53.38%
-
NP to SH 5,651 30,342 1,915 -6,458 -16,135 4,481 17,772 -53.38%
-
Tax Rate 26.37% 9.17% 28.28% - - 50.90% 6.64% -
Total Cost 211,230 161,023 217,016 209,498 203,347 167,690 146,418 27.64%
-
Net Worth 261,051 255,284 225,204 108,251 87,956 149,000 143,978 48.63%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 261,051 255,284 225,204 108,251 87,956 149,000 143,978 48.63%
NOSH 153,559 153,786 153,200 74,144 58,249 54,981 54,953 98.26%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.61% 15.86% 0.87% -3.18% -8.62% 2.60% 10.82% -
ROE 2.16% 11.89% 0.85% -5.97% -18.34% 3.01% 12.34% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 141.24 124.44 142.91 273.84 321.40 313.14 298.78 -39.28%
EPS 3.68 19.73 1.25 -8.71 -27.70 8.15 32.34 -76.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.66 1.47 1.46 1.51 2.71 2.62 -25.03%
Adjusted Per Share Value based on latest NOSH - 74,144
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 120.78 106.57 121.92 113.07 104.26 95.88 91.44 20.36%
EPS 3.15 16.90 1.07 -3.60 -8.99 2.50 9.90 -53.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4538 1.4217 1.2541 0.6028 0.4898 0.8298 0.8018 48.63%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 04/09/01 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 4.71 5.34 4.65 2.43 2.07 0.00 0.00 -
P/EPS 180.71 33.71 532.00 -76.35 -24.01 0.00 0.00 -
EY 0.55 2.97 0.19 -1.31 -4.17 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.91 4.01 4.52 4.55 4.40 3.33 3.33 11.28%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 21/08/03 29/05/03 26/02/03 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 4.71 5.34 4.65 2.43 2.07 0.00 0.00 -
P/EPS 180.71 33.71 532.00 -76.35 -24.01 0.00 0.00 -
EY 0.55 2.97 0.19 -1.31 -4.17 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.91 4.01 4.52 4.55 4.40 3.33 3.33 11.28%

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