[APLAND] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[APLAND] ASIA PACIFIC LAND BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -46.44%
YoY- -32.09%
Quarter Report
Latest QR
Upcoming QR
APLAND's Result
APLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 194,116 240,355 227,088 208,300 197,312 173,820 183,160 3.94%
PBT 10,020 24,940 11,384 8,058 11,260 -115,590 7,634 19.85%
Tax -3,684 -7,158 -3,428 -3,906 -3,508 -3,124 -3,493 3.60%
NP 6,336 17,782 7,956 4,152 7,752 -118,714 4,141 32.74%
-
NP to SH 6,336 17,782 7,956 4,152 7,752 -118,714 4,141 32.74%
-
Tax Rate 36.77% 28.70% 30.11% 48.47% 31.15% - 45.76% -
Total Cost 187,780 222,573 219,132 204,148 189,560 292,534 179,018 3.23%
-
Net Worth 792,000 779,447 738,771 737,337 739,311 724,437 704,073 8.15%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 792,000 779,447 738,771 737,337 739,311 724,437 704,073 8.15%
NOSH 720,000 711,240 710,357 715,862 717,777 710,232 704,073 1.50%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.26% 7.40% 3.50% 1.99% 3.93% -68.30% 2.26% -
ROE 0.80% 2.28% 1.08% 0.56% 1.05% -16.39% 0.59% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 26.96 33.79 31.97 29.10 27.49 24.47 26.01 2.41%
EPS 0.88 2.50 1.12 0.58 1.08 -16.71 0.59 30.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.0959 1.04 1.03 1.03 1.02 1.00 6.55%
Adjusted Per Share Value based on latest NOSH - 690,000
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 28.19 34.91 32.98 30.25 28.66 25.25 26.60 3.94%
EPS 0.92 2.58 1.16 0.60 1.13 -17.24 0.60 32.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1503 1.1321 1.073 1.0709 1.0738 1.0522 1.0226 8.15%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 0.31 0.28 0.26 0.23 0.24 0.00 0.00 -
P/RPS 1.15 0.83 0.81 0.79 0.87 0.00 0.00 -
P/EPS 35.23 11.20 23.21 39.66 22.22 0.00 0.00 -
EY 2.84 8.93 4.31 2.52 4.50 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.25 0.22 0.23 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 24/02/04 20/11/03 25/08/03 26/05/03 27/02/03 26/11/02 -
Price 0.26 0.30 0.29 0.28 0.22 0.25 0.00 -
P/RPS 0.96 0.89 0.91 0.96 0.80 1.02 0.00 -
P/EPS 29.55 12.00 25.89 48.28 20.37 -1.50 0.00 -
EY 3.38 8.33 3.86 2.07 4.91 -66.86 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.28 0.27 0.21 0.25 0.00 -

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
Post a Comment