[APLAND] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 123.5%
YoY- 114.98%
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 170,901 200,224 194,116 240,355 227,088 208,300 197,312 -9.11%
PBT 13,824 11,512 10,020 24,940 11,384 8,058 11,260 14.61%
Tax -5,593 -4,500 -3,684 -7,158 -3,428 -3,906 -3,508 36.36%
NP 8,230 7,012 6,336 17,782 7,956 4,152 7,752 4.05%
-
NP to SH 8,230 7,012 6,336 17,782 7,956 4,152 7,752 4.05%
-
Tax Rate 40.46% 39.09% 36.77% 28.70% 30.11% 48.47% 31.15% -
Total Cost 162,670 193,212 187,780 222,573 219,132 204,148 189,560 -9.67%
-
Net Worth 780,494 787,061 792,000 779,447 738,771 737,337 739,311 3.66%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 780,494 787,061 792,000 779,447 738,771 737,337 739,311 3.66%
NOSH 709,540 715,510 720,000 711,240 710,357 715,862 717,777 -0.76%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.82% 3.50% 3.26% 7.40% 3.50% 1.99% 3.93% -
ROE 1.05% 0.89% 0.80% 2.28% 1.08% 0.56% 1.05% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 24.09 27.98 26.96 33.79 31.97 29.10 27.49 -8.40%
EPS 1.16 0.98 0.88 2.50 1.12 0.58 1.08 4.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.10 1.10 1.0959 1.04 1.03 1.03 4.46%
Adjusted Per Share Value based on latest NOSH - 711,686
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 24.82 29.08 28.19 34.91 32.98 30.25 28.66 -9.12%
EPS 1.20 1.02 0.92 2.58 1.16 0.60 1.13 4.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1336 1.1431 1.1503 1.1321 1.073 1.0709 1.0738 3.66%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.23 0.25 0.31 0.28 0.26 0.23 0.24 -
P/RPS 0.95 0.89 1.15 0.83 0.81 0.79 0.87 6.02%
P/EPS 19.83 25.51 35.23 11.20 23.21 39.66 22.22 -7.28%
EY 5.04 3.92 2.84 8.93 4.31 2.52 4.50 7.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.28 0.26 0.25 0.22 0.23 -5.86%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 22/11/04 23/08/04 28/05/04 24/02/04 20/11/03 25/08/03 26/05/03 -
Price 0.23 0.23 0.26 0.30 0.29 0.28 0.22 -
P/RPS 0.95 0.82 0.96 0.89 0.91 0.96 0.80 12.10%
P/EPS 19.83 23.47 29.55 12.00 25.89 48.28 20.37 -1.77%
EY 5.04 4.26 3.38 8.33 3.86 2.07 4.91 1.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.24 0.27 0.28 0.27 0.21 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