[APLAND] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[APLAND] ASIA PACIFIC LAND BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 21.34%
YoY- 1292.75%
Quarter Report
Latest QR
Upcoming QR
APLAND's Result
APLAND's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 42,969 41,040 28,064 51,583 48,529 70,039 66,166 -24.98%
PBT 1,553 4,494 4,612 3,251 2,505 16,402 4,509 -50.83%
Tax -1,258 -1,608 -1,945 -1,329 -921 -4,587 -618 60.54%
NP 295 2,886 2,667 1,922 1,584 11,815 3,891 -82.05%
-
NP to SH 1,553 2,886 2,667 1,922 1,584 11,815 3,891 -45.76%
-
Tax Rate 81.00% 35.78% 42.17% 40.88% 36.77% 27.97% 13.71% -
Total Cost 42,674 38,154 25,397 49,661 46,945 58,224 62,275 -22.25%
-
Net Worth 4,306,469 780,416 772,026 783,037 792,000 761,504 735,752 224.43%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 4,306,469 780,416 772,026 783,037 792,000 761,504 735,752 224.43%
NOSH 3,882,500 703,902 701,842 711,851 720,000 711,686 707,454 210.80%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.69% 7.03% 9.50% 3.73% 3.26% 16.87% 5.88% -
ROE 0.04% 0.37% 0.35% 0.25% 0.20% 1.55% 0.53% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1.11 5.83 4.00 7.25 6.74 9.84 9.35 -75.81%
EPS 0.04 0.41 0.38 0.27 0.22 1.66 0.55 -82.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1092 1.1087 1.10 1.10 1.10 1.07 1.04 4.38%
Adjusted Per Share Value based on latest NOSH - 711,851
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 6.24 5.96 4.08 7.49 7.05 10.17 9.61 -24.99%
EPS 0.23 0.42 0.39 0.28 0.23 1.72 0.57 -45.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.2546 1.1335 1.1213 1.1373 1.1503 1.106 1.0686 224.43%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.23 0.26 0.23 0.25 0.31 0.28 0.26 -
P/RPS 20.78 4.46 5.75 3.45 4.60 2.85 2.78 281.82%
P/EPS 575.00 63.41 60.53 92.59 140.91 16.87 47.27 428.11%
EY 0.17 1.58 1.65 1.08 0.71 5.93 2.12 -81.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.21 0.23 0.28 0.26 0.25 -10.96%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 24/02/05 22/11/04 23/08/04 28/05/04 24/02/04 20/11/03 -
Price 0.19 0.26 0.23 0.23 0.26 0.30 0.29 -
P/RPS 17.17 4.46 5.75 3.17 3.86 3.05 3.10 212.71%
P/EPS 475.00 63.41 60.53 85.19 118.18 18.07 52.73 332.35%
EY 0.21 1.58 1.65 1.17 0.85 5.53 1.90 -76.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.23 0.21 0.21 0.24 0.28 0.28 -28.27%

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