[AMPROP] QoQ TTM Result on 30-Sep-2003 [#2]

Stock
[AMPROP] AMCORP PROPERTIES BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 6.67%
YoY- -21.03%
Quarter Report
Latest QR
Upcoming QR
AMPROP's Result
AMPROP's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 265,145 231,396 202,517 203,836 198,487 207,784 256,158 2.32%
PBT 8,687 1,194 -39,169 -43,714 -45,867 -44,614 -26,008 -
Tax -2,729 -1,702 10,082 8,253 7,871 5,527 -2,497 6.10%
NP 5,958 -508 -29,087 -35,461 -37,996 -39,087 -28,505 -
-
NP to SH 5,958 -508 -29,087 -35,461 -37,996 -39,087 -28,505 -
-
Tax Rate 31.41% 142.55% - - - - - -
Total Cost 259,187 231,904 231,604 239,297 236,483 246,871 284,663 -6.06%
-
Net Worth 440,439 453,081 407,482 368,699 371,095 378,063 404,754 5.79%
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 440,439 453,081 407,482 368,699 371,095 378,063 404,754 5.79%
NOSH 786,499 809,074 727,647 646,842 643,815 645,600 649,999 13.56%
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 2.25% -0.22% -14.36% -17.40% -19.14% -18.81% -11.13% -
ROE 1.35% -0.11% -7.14% -9.62% -10.24% -10.34% -7.04% -
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 33.71 28.60 27.83 31.51 30.83 32.18 39.41 -9.89%
EPS 0.76 -0.06 -4.00 -5.48 -5.90 -6.05 -4.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.56 0.56 0.57 0.5764 0.5856 0.6227 -6.83%
Adjusted Per Share Value based on latest NOSH - 646,842
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 20.31 17.72 15.51 15.61 15.20 15.91 19.62 2.33%
EPS 0.46 -0.04 -2.23 -2.72 -2.91 -2.99 -2.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3373 0.347 0.3121 0.2824 0.2842 0.2896 0.31 5.79%
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 31/12/02 -
Price 0.54 0.70 0.70 0.81 0.60 0.57 0.56 -
P/RPS 1.60 2.45 2.52 2.57 1.95 1.77 1.42 8.28%
P/EPS 71.28 -1,114.87 -17.51 -14.78 -10.17 -9.41 -12.77 -
EY 1.40 -0.09 -5.71 -6.77 -9.84 -10.62 -7.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.25 1.25 1.42 1.04 0.97 0.90 4.40%
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 27/02/04 28/11/03 28/08/03 29/05/03 18/02/03 -
Price 0.48 0.58 0.76 0.75 0.72 0.62 0.63 -
P/RPS 1.42 2.03 2.73 2.38 2.34 1.93 1.60 -7.65%
P/EPS 63.36 -923.75 -19.01 -13.68 -12.20 -10.24 -14.37 -
EY 1.58 -0.11 -5.26 -7.31 -8.20 -9.77 -6.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.04 1.36 1.32 1.25 1.06 1.01 -10.17%

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