[ALLIANZ] QoQ Quarter Result on 31-Mar-2002 [#1]

Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -12.17%
YoY- 482.77%
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 203,040 187,212 172,171 164,190 168,259 136,766 147,223 23.82%
PBT -5,218 -15,608 9,126 19,035 23,112 -413 4,463 -
Tax -1,240 -527 -4,645 -1,263 -2,878 413 -4,463 -57.32%
NP -6,458 -16,135 4,481 17,772 20,234 0 0 -
-
NP to SH -6,458 -16,135 4,481 17,772 20,234 -388 0 -
-
Tax Rate - - 50.90% 6.64% 12.45% - 100.00% -
Total Cost 209,498 203,347 167,690 146,418 148,025 136,766 147,223 26.43%
-
Net Worth 108,251 87,956 149,000 143,978 126,359 105,470 102,458 3.72%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 108,251 87,956 149,000 143,978 126,359 105,470 102,458 3.72%
NOSH 74,144 58,249 54,981 54,953 54,938 54,647 53,925 23.57%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -3.18% -8.62% 2.60% 10.82% 12.03% 0.00% 0.00% -
ROE -5.97% -18.34% 3.01% 12.34% 16.01% -0.37% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 273.84 321.40 313.14 298.78 306.27 250.27 273.01 0.20%
EPS -8.71 -27.70 8.15 32.34 36.83 -0.71 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.51 2.71 2.62 2.30 1.93 1.90 -16.06%
Adjusted Per Share Value based on latest NOSH - 54,953
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 113.07 104.26 95.88 91.44 93.70 76.16 81.99 23.82%
EPS -3.60 -8.99 2.50 9.90 11.27 -0.22 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6028 0.4898 0.8298 0.8018 0.7037 0.5874 0.5706 3.71%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 04/09/01 04/09/01 04/09/01 04/09/01 04/09/01 04/09/01 29/06/01 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 7.30 -
P/RPS 2.43 2.07 0.00 0.00 0.00 2.66 0.00 -
P/EPS -76.35 -24.01 0.00 0.00 0.00 -936.62 0.00 -
EY -1.31 -4.17 0.00 0.00 0.00 -0.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.55 4.40 3.33 3.33 3.33 3.45 3.82 12.32%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 04/09/01 04/09/01 04/09/01 04/09/01 04/09/01 23/08/01 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 7.50 -
P/RPS 2.43 2.07 0.00 0.00 0.00 2.66 0.00 -
P/EPS -76.35 -24.01 0.00 0.00 0.00 -936.62 0.00 -
EY -1.31 -4.17 0.00 0.00 0.00 -0.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.55 4.40 3.33 3.33 3.33 3.45 3.93 10.22%

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