[APLAND] QoQ TTM Result on 31-Dec-2003 [#4]

Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 115.35%
YoY- 114.98%
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 198,215 236,317 239,556 240,355 206,769 185,788 175,528 8.41%
PBT 26,770 26,667 24,630 24,940 -112,778 -115,116 -114,261 -
Tax -8,782 -7,455 -7,202 -7,158 -3,075 -3,071 -2,782 114.74%
NP 17,988 19,212 17,428 17,782 -115,853 -118,187 -117,043 -
-
NP to SH 18,909 20,133 18,349 17,782 -115,853 -118,187 -117,043 -
-
Tax Rate 32.81% 27.96% 29.24% 28.70% - - - -
Total Cost 180,227 217,105 222,128 222,573 322,622 303,975 292,571 -27.53%
-
Net Worth 772,026 783,037 792,000 761,504 735,752 710,699 739,311 2.92%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 772,026 783,037 792,000 761,504 735,752 710,699 739,311 2.92%
NOSH 701,842 711,851 720,000 711,686 707,454 690,000 717,777 -1.48%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 9.07% 8.13% 7.28% 7.40% -56.03% -63.61% -66.68% -
ROE 2.45% 2.57% 2.32% 2.34% -15.75% -16.63% -15.83% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 28.24 33.20 33.27 33.77 29.23 26.93 24.45 10.05%
EPS 2.69 2.83 2.55 2.50 -16.38 -17.13 -16.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.10 1.10 1.07 1.04 1.03 1.03 4.46%
Adjusted Per Share Value based on latest NOSH - 711,686
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 28.79 34.32 34.79 34.91 30.03 26.98 25.49 8.43%
EPS 2.75 2.92 2.66 2.58 -16.83 -17.17 -17.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1213 1.1373 1.1503 1.106 1.0686 1.0322 1.0738 2.91%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.23 0.25 0.31 0.28 0.26 0.23 0.24 -
P/RPS 0.81 0.75 0.93 0.83 0.89 0.85 0.98 -11.89%
P/EPS 8.54 8.84 12.16 11.21 -1.59 -1.34 -1.47 -
EY 11.71 11.31 8.22 8.92 -62.98 -74.47 -67.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.28 0.26 0.25 0.22 0.23 -5.86%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 22/11/04 23/08/04 28/05/04 24/02/04 20/11/03 25/08/03 26/05/03 -
Price 0.23 0.23 0.26 0.30 0.29 0.28 0.22 -
P/RPS 0.81 0.69 0.78 0.89 0.99 1.04 0.90 -6.76%
P/EPS 8.54 8.13 10.20 12.01 -1.77 -1.63 -1.35 -
EY 11.71 12.30 9.80 8.33 -56.47 -61.17 -74.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.24 0.28 0.28 0.27 0.21 0.00%

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