[APLAND] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 846.38%
YoY- -13.07%
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 7,275 6,980 112,148 101,219 74,611 42,969 169,216 -87.79%
PBT -9,356 -969 -7,282 7,980 2,683 1,553 14,863 -
Tax -20,601 2,219 -1,158 -2,614 -2,116 -1,258 -5,803 133.25%
NP -29,957 1,250 -8,440 5,366 567 295 9,060 -
-
NP to SH -29,957 1,250 -8,440 5,366 567 1,553 9,060 -
-
Tax Rate - - - 32.76% 78.87% 81.00% 39.04% -
Total Cost 37,232 5,730 120,588 95,853 74,044 42,674 160,156 -62.29%
-
Net Worth 735,248 755,000 767,969 788,166 789,202 4,306,469 784,665 -4.25%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 735,248 755,000 767,969 788,166 789,202 4,306,469 784,665 -4.25%
NOSH 709,905 694,444 709,243 706,052 711,250 3,882,500 707,734 0.20%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -411.78% 17.91% -7.53% 5.30% 0.76% 0.69% 5.35% -
ROE -4.07% 0.17% -1.10% 0.68% 0.07% 0.04% 1.15% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.02 1.01 15.81 14.34 10.49 1.11 23.91 -87.86%
EPS -4.22 0.18 -1.19 0.76 0.08 0.04 1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0357 1.0872 1.0828 1.1163 1.1096 1.1092 1.1087 -4.45%
Adjusted Per Share Value based on latest NOSH - 705,441
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.06 1.01 16.29 14.70 10.84 6.24 24.58 -87.77%
EPS -4.35 0.18 -1.23 0.78 0.08 0.23 1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0679 1.0965 1.1154 1.1447 1.1462 6.2546 1.1396 -4.25%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.34 0.33 0.14 0.18 0.19 0.23 0.26 -
P/RPS 33.18 32.83 2.06 1.26 1.81 20.78 1.09 881.03%
P/EPS -8.06 183.33 -15.02 23.68 238.34 575.00 20.31 -
EY -12.41 0.55 -6.66 4.22 0.42 0.17 4.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.13 0.16 0.17 0.21 0.23 27.29%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 31/05/06 28/02/06 21/11/05 22/08/05 24/05/05 24/02/05 -
Price 0.31 0.30 0.36 0.17 0.19 0.19 0.26 -
P/RPS 30.25 29.85 5.30 1.19 1.81 17.17 1.09 822.23%
P/EPS -7.35 166.67 -38.62 22.37 238.34 475.00 20.31 -
EY -13.61 0.60 -2.59 4.47 0.42 0.21 4.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.33 0.15 0.17 0.17 0.23 19.43%

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