[ALLIANZ] YoY Quarter Result on 31-Mar-2001 [#3]

	30/09/04	30/09/03	30/09/02	31/03/01	31/03/00	CAGR
Quarter Result
Revenue	235,810	216,881	187,212	112,623	100,319	20.89%
YoY %	8.73%	15.85%	66.23%	12.26%	-	-
Horiz. %	235.06%	216.19%	186.62%	112.26%	100.00%	-
PBT	18,009	7,675	-15,608	-4,633	-5,839	-
YoY %	134.64%	149.17%	-236.89%	20.65%	-	-
Horiz. %	-308.43%	-131.44%	267.31%	79.35%	100.00%	-
Tax	-5,122	-2,024	-527	4,633	5,839	-
YoY %	-153.06%	-284.06%	-111.37%	-20.65%	-	-
Horiz. %	-87.72%	-34.66%	-9.03%	79.35%	100.00%	-
NP	12,887	5,651	-16,135	0	0	-
YoY %	128.05%	135.02%	0.00%	0.00%	-	-
Horiz. %	-79.87%	-35.02%	100.00%	-	-	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	12,887	5,651	-16,135	-4,643	-5,940	-
YoY %	128.05%	135.02%	-247.51%	21.84%	-	-
Horiz. %	-216.95%	-95.13%	271.63%	78.16%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	28.44%	26.37%	-	-	-	-
YoY %	7.85%	0.00%	-	-	-	-
Horiz. %	107.85%	100.00%	-	-	-	-
Total Cost	222,923	211,230	203,347	112,623	100,319	19.39%
YoY %	5.54%	3.88%	80.56%	12.26%	-	-
Horiz. %	222.21%	210.56%	202.70%	112.26%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	298,338	261,051	87,956	101,380	111,541	24.41%
YoY %	14.28%	196.80%	-13.24%	-9.11%	-	-
Horiz. %	267.47%	234.04%	78.86%	90.89%	100.00%	-

	30/09/04	30/09/03	30/09/02	31/03/01	31/03/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/09/04	30/09/03	30/09/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	298,338	261,051	87,956	101,380	111,541	24.41%
YoY %	14.28%	196.80%	-13.24%	-9.11%	-	-
Horiz. %	267.47%	234.04%	78.86%	90.89%	100.00%	-
NOSH	153,782	153,559	58,249	53,925	53,369	26.48%
YoY %	0.15%	163.63%	8.02%	1.04%	-	-
Horiz. %	288.15%	287.73%	109.14%	101.04%	100.00%	-

	30/09/04	30/09/03	30/09/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	5.46%	2.61%	-8.62%	0.00%	0.00%	-
YoY %	109.20%	130.28%	0.00%	0.00%	-	-
Horiz. %	-63.34%	-30.28%	100.00%	-	-	-
ROE	4.32%	2.16%	-18.34%	-4.58%	-5.33%	-
YoY %	100.00%	111.78%	-300.44%	14.07%	-	-
Horiz. %	-81.05%	-40.53%	344.09%	85.93%	100.00%	-

	30/09/04	30/09/03	30/09/02	31/03/01	31/03/00	CAGR
Per Share
RPS	153.34	141.24	321.40	208.85	187.97	-4.42%
YoY %	8.57%	-56.05%	53.89%	11.11%	-	-
Horiz. %	81.58%	75.14%	170.98%	111.11%	100.00%	-
EPS	8.38	3.68	-27.70	-8.65	-11.13	-
YoY %	127.72%	113.29%	-220.23%	22.28%	-	-
Horiz. %	-75.29%	-33.06%	248.88%	77.72%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.94	1.70	1.51	1.88	2.09	-1.63%
YoY %	14.12%	12.58%	-19.68%	-10.05%	-	-
Horiz. %	92.82%	81.34%	72.25%	89.95%	100.00%	-

	30/09/04	30/09/03	30/09/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 53,925
RPS	131.32	120.78	104.26	62.72	55.87	20.89%
YoY %	8.73%	15.85%	66.23%	12.26%	-	-
Horiz. %	235.05%	216.18%	186.61%	112.26%	100.00%	-
EPS	7.18	3.15	-8.99	-2.59	-3.31	-
YoY %	127.94%	135.04%	-247.10%	21.75%	-	-
Horiz. %	-216.92%	-95.17%	271.60%	78.25%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.6614	1.4538	0.4898	0.5646	0.6212	24.41%
YoY %	14.28%	196.82%	-13.25%	-9.11%	-	-
Horiz. %	267.45%	234.03%	78.85%	90.89%	100.00%	-

	30/09/04	30/09/03	30/09/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/04	30/09/03	04/09/01	30/03/01	31/03/00	-
Price	6.65	6.65	6.65	6.85	6.00	-
P/RPS	4.34	4.71	2.07	3.28	3.19	7.07%
YoY %	-7.86%	127.54%	-36.89%	2.82%	-	-
Horiz. %	136.05%	147.65%	64.89%	102.82%	100.00%	-
P/EPS	79.36	180.71	-24.01	-79.56	-53.91	-
YoY %	-56.08%	852.64%	69.82%	-47.58%	-	-
Horiz. %	-147.21%	-335.21%	44.54%	147.58%	100.00%	-
EY	1.26	0.55	-4.17	-1.26	-1.86	-
YoY %	129.09%	113.19%	-230.95%	32.26%	-	-
Horiz. %	-67.74%	-29.57%	224.19%	67.74%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	3.43	3.91	4.40	3.64	2.87	4.03%
YoY %	-12.28%	-11.14%	20.88%	26.83%	-	-
Horiz. %	119.51%	136.24%	153.31%	126.83%	100.00%	-

	30/09/04	30/09/03	30/09/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	18/11/04	20/11/03	04/09/01	31/05/01	19/05/00	-
Price	6.65	6.65	6.65	7.05	5.85	-
P/RPS	4.34	4.71	2.07	3.38	3.11	7.67%
YoY %	-7.86%	127.54%	-38.76%	8.68%	-	-
Horiz. %	139.55%	151.45%	66.56%	108.68%	100.00%	-
P/EPS	79.36	180.71	-24.01	-81.88	-52.56	-
YoY %	-56.08%	852.64%	70.68%	-55.78%	-	-
Horiz. %	-150.99%	-343.82%	45.68%	155.78%	100.00%	-
EY	1.26	0.55	-4.17	-1.22	-1.90	-
YoY %	129.09%	113.19%	-241.80%	35.79%	-	-
Horiz. %	-66.32%	-28.95%	219.47%	64.21%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	3.43	3.91	4.40	3.75	2.80	4.60%
YoY %	-12.28%	-11.14%	17.33%	33.93%	-	-
Horiz. %	122.50%	139.64%	157.14%	133.93%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos