[APLAND] QoQ Quarter Result on 30-Sep-2011 [#3]

Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 66.01%
YoY- -4.04%
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 5,383 13,207 19,966 24,464 27,406 35,028 46,617 -76.19%
PBT -377,042 -3,192 -3,850 995 -2,258 -752 7,668 -
Tax 2,464 1,048 -1,955 -1,597 -17,846 -1,319 -4,881 -
NP -374,578 -2,144 -5,805 -602 -20,104 -2,071 2,787 -
-
NP to SH -376,348 -1,853 -5,452 -343 -19,226 -1,781 3,022 -
-
Tax Rate - - - 160.50% - - 63.65% -
Total Cost 379,961 15,351 25,771 25,066 47,510 37,099 43,830 320.34%
-
Net Worth 309,836 690,276 688,332 688,400 693,238 707,742 715,458 -42.67%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 309,836 690,276 688,332 688,400 693,238 707,742 715,458 -42.67%
NOSH 688,525 686,296 690,126 685,999 689,103 685,000 686,818 0.16%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -6,958.54% -16.23% -29.07% -2.46% -73.36% -5.91% 5.98% -
ROE -121.47% -0.27% -0.79% -0.05% -2.77% -0.25% 0.42% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.78 1.92 2.89 3.57 3.98 5.11 6.79 -76.27%
EPS -54.66 -0.27 -0.79 -0.05 -2.79 -0.26 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 1.0058 0.9974 1.0035 1.006 1.0332 1.0417 -42.76%
Adjusted Per Share Value based on latest NOSH - 686,296
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.78 1.92 2.90 3.55 3.98 5.09 6.77 -76.22%
EPS -54.66 -0.27 -0.79 -0.05 -2.79 -0.26 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 1.0025 0.9997 0.9998 1.0068 1.0279 1.0391 -42.67%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.435 0.395 0.405 0.41 0.37 0.35 0.31 -
P/RPS 55.64 20.53 14.00 11.50 9.30 6.84 4.57 426.82%
P/EPS -0.80 -146.30 -51.27 -820.00 -13.26 -134.62 70.45 -
EY -125.66 -0.68 -1.95 -0.12 -7.54 -0.74 1.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.39 0.41 0.41 0.37 0.34 0.30 118.19%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 20/02/12 21/11/11 22/08/11 23/05/11 24/02/11 22/11/10 23/08/10 -
Price 0.445 0.43 0.395 0.41 0.415 0.38 0.34 -
P/RPS 56.92 22.34 13.65 11.50 10.43 7.43 5.01 403.14%
P/EPS -0.81 -159.26 -50.00 -820.00 -14.87 -146.15 77.27 -
EY -122.83 -0.63 -2.00 -0.12 -6.72 -0.68 1.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.43 0.40 0.41 0.41 0.37 0.33 107.59%

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