[APLAND] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 378.24%
YoY- 94.71%
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 124,382 62,296 106,824 81,093 68,350 70,612 65,089 54.17%
PBT 8,680 -13,312 4,131 9,266 2,432 208 1,716 195.54%
Tax -12,312 -5,100 -5,366 -7,204 -3,548 -8,548 -1,222 368.46%
NP -3,632 -18,412 -1,235 2,062 -1,116 -8,340 494 -
-
NP to SH -2,500 -17,088 -896 2,404 -864 -7,992 638 -
-
Tax Rate 141.84% - 129.90% 77.75% 145.89% 4,109.62% 71.21% -
Total Cost 128,014 80,708 108,059 79,030 69,466 78,952 64,595 57.97%
-
Net Worth 723,402 714,181 717,627 725,915 751,536 719,211 723,125 0.02%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 723,402 714,181 717,627 725,915 751,536 719,211 723,125 0.02%
NOSH 694,444 689,032 689,230 693,461 720,000 688,965 694,444 0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -2.92% -29.56% -1.16% 2.54% -1.63% -11.81% 0.76% -
ROE -0.35% -2.39% -0.12% 0.33% -0.11% -1.11% 0.09% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 17.91 9.04 15.50 11.69 9.49 10.25 9.37 54.20%
EPS -0.36 -2.48 -0.13 0.35 -0.12 -1.16 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0417 1.0365 1.0412 1.0468 1.0438 1.0439 1.0413 0.02%
Adjusted Per Share Value based on latest NOSH - 698,437
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 18.06 9.05 15.51 11.78 9.93 10.26 9.45 54.18%
EPS -0.36 -2.48 -0.13 0.35 -0.13 -1.16 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0507 1.0373 1.0423 1.0543 1.0915 1.0446 1.0503 0.02%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.31 0.29 0.29 0.29 0.28 0.19 0.25 -
P/RPS 1.73 3.21 1.87 2.48 2.95 1.85 2.67 -25.18%
P/EPS -86.11 -11.69 -223.08 83.65 -233.33 -16.38 272.12 -
EY -1.16 -8.55 -0.45 1.20 -0.43 -6.11 0.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.28 0.28 0.27 0.18 0.24 16.08%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 24/05/10 24/02/10 30/11/09 24/08/09 25/05/09 27/02/09 -
Price 0.34 0.30 0.29 0.28 0.29 0.29 0.20 -
P/RPS 1.90 3.32 1.87 2.39 3.05 2.83 2.13 -7.35%
P/EPS -94.44 -12.10 -223.08 80.77 -241.67 -25.00 217.69 -
EY -1.06 -8.27 -0.45 1.24 -0.41 -4.00 0.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.29 0.28 0.27 0.28 0.28 0.19 44.63%

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