[ALLIANZ] QoQ TTM Result on 31-Dec-2001

Announcement Date
19-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2001
Profit Trend
QoQ- 219.09%
YoY- 210.19%
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 691,832 641,386 616,438 560,131 511,854 491,280 466,454 30.02%
PBT 35,665 50,860 46,197 22,529 -8,401 -18,161 -10,714 -
Tax -9,313 -8,373 -8,191 -2,295 8,401 18,161 20,874 -
NP 26,352 42,487 38,006 20,234 0 0 10,160 88.66%
-
NP to SH 26,352 42,099 37,618 15,203 -12,766 -22,660 -12,500 -
-
Tax Rate 26.11% 16.46% 17.73% 10.19% - - - -
Total Cost 665,480 598,899 578,432 539,897 511,854 491,280 456,294 28.57%
-
Net Worth 87,956 149,000 143,978 126,359 105,470 102,458 101,380 -9.02%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 87,956 149,000 143,978 126,359 105,470 102,458 101,380 -9.02%
NOSH 58,249 54,981 54,953 54,938 54,647 53,925 53,925 5.27%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.81% 6.62% 6.17% 3.61% 0.00% 0.00% 2.18% -
ROE 29.96% 28.25% 26.13% 12.03% -12.10% -22.12% -12.33% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 1,187.71 1,166.55 1,121.74 1,019.55 936.64 911.03 864.99 23.51%
EPS 45.24 76.57 68.45 27.67 -23.36 -42.02 -23.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 2.71 2.62 2.30 1.93 1.90 1.88 -13.58%
Adjusted Per Share Value based on latest NOSH - 54,938
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 385.27 357.18 343.29 311.93 285.05 273.59 259.76 30.02%
EPS 14.68 23.44 20.95 8.47 -7.11 -12.62 -6.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4898 0.8298 0.8018 0.7037 0.5874 0.5706 0.5646 -9.03%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 04/09/01 04/09/01 04/09/01 04/09/01 04/09/01 29/06/01 30/03/01 -
Price 6.65 6.65 6.65 6.65 6.65 7.30 6.85 -
P/RPS 0.56 0.57 0.59 0.65 0.71 0.80 0.79 -20.48%
P/EPS 14.70 8.68 9.71 24.03 -28.47 -17.37 -29.55 -
EY 6.80 11.51 10.29 4.16 -3.51 -5.76 -3.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.40 2.45 2.54 2.89 3.45 3.84 3.64 13.46%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 04/09/01 04/09/01 04/09/01 04/09/01 04/09/01 23/08/01 31/05/01 -
Price 6.65 6.65 6.65 6.65 6.65 7.50 7.05 -
P/RPS 0.56 0.57 0.59 0.65 0.71 0.82 0.82 -22.43%
P/EPS 14.70 8.68 9.71 24.03 -28.47 -17.85 -30.41 -
EY 6.80 11.51 10.29 4.16 -3.51 -5.60 -3.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.40 2.45 2.54 2.89 3.45 3.95 3.75 11.23%

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