[ALLIANZ] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 111.52%
YoY- -44.71%
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Revenue 591,493 502,544 497,967 575,990 410,296 641,386 245,115 14.51%
PBT 26,605 21,834 -614 23,079 36,074 50,860 -17,991 -
Tax -7,505 -8,432 3,136 -5,244 -3,817 -8,761 17,991 -
NP 19,100 13,402 2,522 17,835 32,257 42,099 0 -
-
NP to SH 19,100 13,402 2,522 17,835 32,257 42,099 -18,017 -
-
Tax Rate 28.21% 38.62% - 22.72% 10.58% 17.23% - -
Total Cost 572,393 489,142 495,445 558,155 378,039 599,287 245,115 13.94%
-
Net Worth 342,938 325,828 309,098 287,512 255,226 148,940 105,193 19.94%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Net Worth 342,938 325,828 309,098 287,512 255,226 148,940 105,193 19.94%
NOSH 153,784 153,692 153,780 153,749 153,751 54,959 53,669 17.58%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
NP Margin 3.23% 2.67% 0.51% 3.10% 7.86% 6.56% 0.00% -
ROE 5.57% 4.11% 0.82% 6.20% 12.64% 28.27% -17.13% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
RPS 384.63 326.98 323.82 374.63 266.86 1,167.02 456.71 -2.60%
EPS 12.42 8.72 1.64 11.60 20.98 76.60 -33.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.12 2.01 1.87 1.66 2.71 1.96 2.00%
Adjusted Per Share Value based on latest NOSH - 153,643
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
RPS 329.40 279.86 277.31 320.76 228.49 357.18 136.50 14.51%
EPS 10.64 7.46 1.40 9.93 17.96 23.44 -10.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9098 1.8145 1.7213 1.6011 1.4213 0.8294 0.5858 19.94%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 04/09/01 26/12/00 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 3.90 -
P/RPS 1.73 2.03 2.05 1.78 2.49 0.00 0.85 11.55%
P/EPS 53.54 76.26 405.49 57.33 31.70 0.00 -11.62 -
EY 1.87 1.31 0.25 1.74 3.15 0.00 -8.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 3.14 3.31 3.56 4.01 3.33 1.99 6.41%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Date 29/08/07 29/08/06 23/08/05 26/08/04 21/08/03 04/09/01 27/03/01 -
Price 6.65 6.65 6.65 6.65 6.65 6.65 6.30 -
P/RPS 1.73 2.03 2.05 1.78 2.49 0.00 1.38 3.53%
P/EPS 53.54 76.26 405.49 57.33 31.70 0.00 -18.77 -
EY 1.87 1.31 0.25 1.74 3.15 0.00 -5.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 3.14 3.31 3.56 4.01 3.33 3.21 -1.13%

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