[APLAND] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[APLAND] ASIA PACIFIC LAND BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -91.09%
YoY- -18.27%
Quarter Report
Latest QR
Upcoming QR
APLAND's Result
APLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 169,216 128,176 100,112 48,529 240,355 170,316 104,150 38.00%
PBT 14,863 10,368 5,756 2,505 24,940 8,538 4,029 137.80%
Tax -5,803 -4,195 -2,250 -921 -7,158 -2,571 -1,953 105.99%
NP 9,060 6,173 3,506 1,584 17,782 5,967 2,076 165.86%
-
NP to SH 9,060 6,173 3,506 1,584 17,782 5,967 2,076 165.86%
-
Tax Rate 39.04% 40.46% 39.09% 36.77% 28.70% 30.11% 48.47% -
Total Cost 160,156 122,003 96,606 46,945 222,573 164,349 102,074 34.84%
-
Net Worth 784,665 780,494 787,061 792,000 779,447 738,771 737,337 4.21%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 784,665 780,494 787,061 792,000 779,447 738,771 737,337 4.21%
NOSH 707,734 709,540 715,510 720,000 711,240 710,357 715,862 -0.75%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.35% 4.82% 3.50% 3.26% 7.40% 3.50% 1.99% -
ROE 1.15% 0.79% 0.45% 0.20% 2.28% 0.81% 0.28% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 23.91 18.06 13.99 6.74 33.79 23.98 14.55 39.04%
EPS 1.28 0.87 0.49 0.22 2.50 0.84 0.29 167.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1087 1.10 1.10 1.10 1.0959 1.04 1.03 5.00%
Adjusted Per Share Value based on latest NOSH - 720,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 24.58 18.62 14.54 7.05 34.91 24.74 15.13 37.99%
EPS 1.32 0.90 0.51 0.23 2.58 0.87 0.30 167.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1396 1.1336 1.1431 1.1503 1.1321 1.073 1.0709 4.21%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.26 0.23 0.25 0.31 0.28 0.26 0.23 -
P/RPS 1.09 1.27 1.79 4.60 0.83 1.08 1.58 -21.83%
P/EPS 20.31 26.44 51.02 140.91 11.20 30.95 79.31 -59.50%
EY 4.92 3.78 1.96 0.71 8.93 3.23 1.26 146.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.23 0.28 0.26 0.25 0.22 2.99%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 22/11/04 23/08/04 28/05/04 24/02/04 20/11/03 25/08/03 -
Price 0.26 0.23 0.23 0.26 0.30 0.29 0.28 -
P/RPS 1.09 1.27 1.64 3.86 0.89 1.21 1.92 -31.32%
P/EPS 20.31 26.44 46.94 118.18 12.00 34.52 96.55 -64.46%
EY 4.92 3.78 2.13 0.85 8.33 2.90 1.04 180.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.21 0.24 0.27 0.28 0.27 -10.09%

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