[AMPROP] YoY Quarter Result on 31-Dec-2002 [#3]

Announcement Date
18-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 21.89%
YoY- 16.92%
Quarter Report
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 55,068 64,421 52,451 53,770 47,942 55,401 53,269 -0.03%
PBT 1,262 2,453 2,695 -1,850 -1,504 2,103 2,868 0.87%
Tax -781 -3,952 -221 -2,050 1,504 -2,103 -837 0.07%
NP 481 -1,499 2,474 -3,900 0 0 2,031 1.54%
-
NP to SH -1,963 -1,499 2,474 -3,900 -4,694 -181 2,031 -
-
Tax Rate 61.89% 161.11% 8.20% - - 100.00% 29.18% -
Total Cost 54,587 65,920 49,977 57,670 47,942 55,401 51,238 -0.06%
-
Net Worth 429,079 441,810 407,482 404,754 337,674 348,364 341,324 -0.24%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 429,079 441,810 407,482 404,754 337,674 348,364 341,324 -0.24%
NOSH 817,916 788,947 727,647 649,999 586,749 603,333 580,285 -0.36%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 0.87% -2.33% 4.72% -7.25% 0.00% 0.00% 3.81% -
ROE -0.46% -0.34% 0.61% -0.96% -1.39% -0.05% 0.60% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 6.73 8.17 7.21 8.27 8.17 9.18 9.18 0.33%
EPS -0.24 -0.19 0.34 -0.60 -0.80 -0.03 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5246 0.56 0.56 0.6227 0.5755 0.5774 0.5882 0.12%
Adjusted Per Share Value based on latest NOSH - 649,999
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 4.22 4.93 4.02 4.12 3.67 4.24 4.08 -0.03%
EPS -0.15 -0.11 0.19 -0.30 -0.36 -0.01 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3286 0.3384 0.3121 0.31 0.2586 0.2668 0.2614 -0.24%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.30 0.50 0.70 0.56 0.75 0.86 0.00 -
P/RPS 4.46 6.12 9.71 6.77 9.18 9.37 0.00 -100.00%
P/EPS -125.00 -263.16 205.88 -93.33 -93.75 -2,866.67 0.00 -100.00%
EY -0.80 -0.38 0.49 -1.07 -1.07 -0.03 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.89 1.25 0.90 1.30 1.49 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 25/02/05 27/02/04 18/02/03 26/02/02 28/02/01 25/02/00 -
Price 0.39 0.48 0.76 0.63 0.74 0.80 2.97 -
P/RPS 5.79 5.88 10.54 7.62 9.06 8.71 32.35 1.84%
P/EPS -162.50 -252.63 223.53 -105.00 -92.50 -2,666.67 848.57 -
EY -0.62 -0.40 0.45 -0.95 -1.08 -0.04 0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.86 1.36 1.01 1.29 1.39 5.05 2.06%

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