[APLAND] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[APLAND] ASIA PACIFIC LAND BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 106.53%
YoY- 54.05%
Quarter Report
Latest QR
Upcoming QR
APLAND's Result
APLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 240,355 227,088 208,300 197,312 173,820 183,160 184,370 19.27%
PBT 24,940 11,384 8,058 11,260 -115,590 7,634 7,110 130.33%
Tax -7,158 -3,428 -3,906 -3,508 -3,124 -3,493 -996 271.07%
NP 17,782 7,956 4,152 7,752 -118,714 4,141 6,114 103.35%
-
NP to SH 17,782 7,956 4,152 7,752 -118,714 4,141 6,114 103.35%
-
Tax Rate 28.70% 30.11% 48.47% 31.15% - 45.76% 14.01% -
Total Cost 222,573 219,132 204,148 189,560 292,534 179,018 178,256 15.90%
-
Net Worth 779,447 738,771 737,337 739,311 724,437 704,073 874,444 -7.36%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 779,447 738,771 737,337 739,311 724,437 704,073 874,444 -7.36%
NOSH 711,240 710,357 715,862 717,777 710,232 704,073 710,930 0.02%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 7.40% 3.50% 1.99% 3.93% -68.30% 2.26% 3.32% -
ROE 2.28% 1.08% 0.56% 1.05% -16.39% 0.59% 0.70% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 33.79 31.97 29.10 27.49 24.47 26.01 25.93 19.24%
EPS 2.50 1.12 0.58 1.08 -16.71 0.59 0.86 103.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0959 1.04 1.03 1.03 1.02 1.00 1.23 -7.38%
Adjusted Per Share Value based on latest NOSH - 717,777
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 34.91 32.98 30.25 28.66 25.25 26.60 26.78 19.27%
EPS 2.58 1.16 0.60 1.13 -17.24 0.60 0.89 102.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1321 1.073 1.0709 1.0738 1.0522 1.0226 1.27 -7.35%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 0.28 0.26 0.23 0.24 0.00 0.00 0.00 -
P/RPS 0.83 0.81 0.79 0.87 0.00 0.00 0.00 -
P/EPS 11.20 23.21 39.66 22.22 0.00 0.00 0.00 -
EY 8.93 4.31 2.52 4.50 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.22 0.23 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 20/11/03 25/08/03 26/05/03 27/02/03 26/11/02 28/08/02 -
Price 0.30 0.29 0.28 0.22 0.25 0.00 0.00 -
P/RPS 0.89 0.91 0.96 0.80 1.02 0.00 0.00 -
P/EPS 12.00 25.89 48.28 20.37 -1.50 0.00 0.00 -
EY 8.33 3.86 2.07 4.91 -66.86 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.27 0.21 0.25 0.00 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