[AMPROP] YoY Quarter Result on 30-Jun-2011 [#1]

Announcement Date
11-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -96.44%
YoY- -45.92%
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 40,714 32,535 29,553 30,445 29,778 91,632 44,384 -1.42%
PBT 18,515 11,680 21,028 2,480 4,483 5,794 -252 -
Tax -848 -476 -222 -602 -1,041 -407 -628 5.13%
NP 17,667 11,204 20,806 1,878 3,442 5,387 -880 -
-
NP to SH 17,668 11,231 20,753 1,675 3,097 4,027 -1,351 -
-
Tax Rate 4.58% 4.08% 1.06% 24.27% 23.22% 7.02% - -
Total Cost 23,047 21,331 8,747 28,567 26,336 86,245 45,264 -10.63%
-
Net Worth 955,809 748,733 682,211 577,586 527,637 0 357,050 17.82%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 955,809 748,733 682,211 577,586 527,637 0 357,050 17.82%
NOSH 579,278 575,948 573,287 577,586 573,518 959,047 964,999 -8.15%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 43.39% 34.44% 70.40% 6.17% 11.56% 5.88% -1.98% -
ROE 1.85% 1.50% 3.04% 0.29% 0.59% 0.00% -0.38% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 7.03 5.65 5.16 5.27 5.19 9.55 4.60 7.32%
EPS 3.05 1.95 3.62 0.29 0.54 1.27 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.30 1.19 1.00 0.92 0.00 0.37 28.28%
Adjusted Per Share Value based on latest NOSH - 577,586
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 3.12 2.49 2.26 2.33 2.28 7.02 3.40 -1.42%
EPS 1.35 0.86 1.59 0.13 0.24 0.31 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7321 0.5735 0.5225 0.4424 0.4041 0.00 0.2735 17.82%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.20 0.765 0.47 0.60 0.38 0.63 0.48 -
P/RPS 17.07 13.54 9.12 11.38 7.32 6.59 10.44 8.53%
P/EPS 39.34 39.23 12.98 206.90 70.37 150.04 -342.86 -
EY 2.54 2.55 7.70 0.48 1.42 0.67 -0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.59 0.39 0.60 0.41 0.00 1.30 -9.16%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 04/08/14 02/08/13 13/08/12 11/08/11 09/08/10 07/08/09 26/08/08 -
Price 1.23 0.825 0.50 0.49 0.40 0.17 0.47 -
P/RPS 17.50 14.60 9.70 9.30 7.70 1.78 10.22 9.37%
P/EPS 40.33 42.31 13.81 168.97 74.07 40.49 -335.71 -
EY 2.48 2.36 7.24 0.59 1.35 2.47 -0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.63 0.42 0.49 0.43 0.00 1.27 -8.40%

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