[APLAND] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[APLAND] ASIA PACIFIC LAND BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 10.67%
YoY- 68.88%
Quarter Report
Latest QR
Upcoming QR
APLAND's Result
APLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 171,876 169,216 170,901 200,224 194,116 240,355 227,088 -16.93%
PBT 6,212 14,863 13,824 11,512 10,020 24,940 11,384 -33.19%
Tax -5,032 -5,803 -5,593 -4,500 -3,684 -7,158 -3,428 29.13%
NP 1,180 9,060 8,230 7,012 6,336 17,782 7,956 -71.94%
-
NP to SH 6,212 9,060 8,230 7,012 6,336 17,782 7,956 -15.19%
-
Tax Rate 81.00% 39.04% 40.46% 39.09% 36.77% 28.70% 30.11% -
Total Cost 170,696 160,156 162,670 193,212 187,780 222,573 219,132 -15.32%
-
Net Worth 4,306,469 784,665 780,494 787,061 792,000 779,447 738,771 223.55%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 4,306,469 784,665 780,494 787,061 792,000 779,447 738,771 223.55%
NOSH 3,882,500 707,734 709,540 715,510 720,000 711,240 710,357 209.96%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.69% 5.35% 4.82% 3.50% 3.26% 7.40% 3.50% -
ROE 0.14% 1.15% 1.05% 0.89% 0.80% 2.28% 1.08% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 4.43 23.91 24.09 27.98 26.96 33.79 31.97 -73.19%
EPS 0.16 1.28 1.16 0.98 0.88 2.50 1.12 -72.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1092 1.1087 1.10 1.10 1.10 1.0959 1.04 4.38%
Adjusted Per Share Value based on latest NOSH - 711,851
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 24.96 24.58 24.82 29.08 28.19 34.91 32.98 -16.93%
EPS 0.90 1.32 1.20 1.02 0.92 2.58 1.16 -15.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.2546 1.1396 1.1336 1.1431 1.1503 1.1321 1.073 223.54%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.23 0.26 0.23 0.25 0.31 0.28 0.26 -
P/RPS 5.20 1.09 0.95 0.89 1.15 0.83 0.81 245.02%
P/EPS 143.75 20.31 19.83 25.51 35.23 11.20 23.21 236.87%
EY 0.70 4.92 5.04 3.92 2.84 8.93 4.31 -70.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.21 0.23 0.28 0.26 0.25 -10.96%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 24/02/05 22/11/04 23/08/04 28/05/04 24/02/04 20/11/03 -
Price 0.19 0.26 0.23 0.23 0.26 0.30 0.29 -
P/RPS 4.29 1.09 0.95 0.82 0.96 0.89 0.91 180.88%
P/EPS 118.75 20.31 19.83 23.47 29.55 12.00 25.89 175.80%
EY 0.84 4.92 5.04 4.26 3.38 8.33 3.86 -63.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.23 0.21 0.21 0.24 0.27 0.28 -28.27%

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