[APLAND] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -634.31%
YoY- -2384.04%
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 57,637 44,430 24,464 124,625 97,219 62,191 15,574 139.06%
PBT -6,047 -2,855 995 1,330 3,588 4,340 -3,328 48.84%
Tax -2,504 -3,552 -1,597 -25,321 -7,475 -6,156 -1,275 56.76%
NP -8,551 -6,407 -602 -23,991 -3,887 -1,816 -4,603 51.06%
-
NP to SH -7,648 -5,795 -343 -22,257 -3,031 -1,250 -4,272 47.38%
-
Tax Rate - - 160.50% 1,903.83% 208.33% 141.84% - -
Total Cost 66,188 50,837 25,066 148,616 101,106 64,007 20,177 120.61%
-
Net Worth 693,005 688,087 688,400 693,205 711,733 723,402 714,181 -1.98%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 693,005 688,087 688,400 693,205 711,733 723,402 714,181 -1.98%
NOSH 689,009 689,880 685,999 689,071 688,863 694,444 689,032 -0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -14.84% -14.42% -2.46% -19.25% -4.00% -2.92% -29.56% -
ROE -1.10% -0.84% -0.05% -3.21% -0.43% -0.17% -0.60% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 8.37 6.44 3.57 18.09 14.11 8.96 2.26 139.18%
EPS -1.11 -0.84 -0.05 -3.23 -0.44 -0.18 -0.62 47.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0058 0.9974 1.0035 1.006 1.0332 1.0417 1.0365 -1.98%
Adjusted Per Share Value based on latest NOSH - 689,103
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 8.37 6.45 3.55 18.10 14.12 9.03 2.26 139.18%
EPS -1.11 -0.84 -0.05 -3.23 -0.44 -0.18 -0.62 47.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0065 0.9994 0.9998 1.0068 1.0337 1.0507 1.0373 -1.98%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.395 0.405 0.41 0.37 0.35 0.31 0.29 -
P/RPS 4.72 6.29 11.50 2.05 2.48 3.46 12.83 -48.62%
P/EPS -35.59 -48.21 -820.00 -11.46 -79.55 -172.22 -46.77 -16.63%
EY -2.81 -2.07 -0.12 -8.73 -1.26 -0.58 -2.14 19.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.41 0.37 0.34 0.30 0.28 24.69%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 22/08/11 23/05/11 24/02/11 22/11/10 23/08/10 24/05/10 -
Price 0.43 0.395 0.41 0.415 0.38 0.34 0.30 -
P/RPS 5.14 6.13 11.50 2.29 2.69 3.80 13.27 -46.83%
P/EPS -38.74 -47.02 -820.00 -12.85 -86.36 -188.89 -48.39 -13.76%
EY -2.58 -2.13 -0.12 -7.78 -1.16 -0.53 -2.07 15.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.41 0.41 0.37 0.33 0.29 29.99%

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