[APLAND] QoQ TTM 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- -288.43%
YoY- -2384.04%
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 85,043 106,864 133,515 124,625 143,223 134,840 104,745 -12.95%
PBT -8,305 -5,865 5,653 1,330 769 7,255 751 -
Tax -20,350 -22,717 -25,643 -25,321 -7,438 -9,748 -4,504 173.05%
NP -28,655 -28,582 -19,990 -23,991 -6,669 -2,493 -3,753 287.26%
-
NP to SH -26,874 -26,802 -18,328 -22,257 -5,730 -1,714 -3,170 315.22%
-
Tax Rate - - 453.62% 1,903.83% 967.23% 134.36% 599.73% -
Total Cost 113,698 135,446 153,505 148,616 149,892 137,333 108,498 3.16%
-
Net Worth 690,276 688,332 688,400 693,238 707,742 715,458 714,181 -2.24%
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 690,276 688,332 688,400 693,238 707,742 715,458 714,181 -2.24%
NOSH 686,296 690,126 685,999 689,103 685,000 686,818 689,032 -0.26%
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 -33.69% -26.75% -14.97% -19.25% -4.66% -1.85% -3.58% -
ROE -3.89% -3.89% -2.66% -3.21% -0.81% -0.24% -0.44% -
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 12.39 15.48 19.46 18.09 20.91 19.63 15.20 -12.72%
EPS -3.92 -3.88 -2.67 -3.23 -0.84 -0.25 -0.46 316.66%
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 12.35 15.52 19.39 18.10 20.80 19.58 15.21 -12.95%
EPS -3.90 -3.89 -2.66 -3.23 -0.83 -0.25 -0.46 315.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0025 0.9997 0.9998 1.0068 1.0279 1.0391 1.0373 -2.24%
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 3.19 2.62 2.11 2.05 1.67 1.58 1.91 40.72%
P/EPS -10.09 -10.43 -15.35 -11.46 -41.84 -124.22 -63.03 -70.48%
EY -9.91 -9.59 -6.52 -8.73 -2.39 -0.81 -1.59 238.29%
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 3.47 2.55 2.11 2.29 1.82 1.73 1.97 45.80%
P/EPS -10.98 -10.17 -15.35 -12.85 -45.43 -136.24 -65.21 -69.47%
EY -9.11 -9.83 -6.52 -7.78 -2.20 -0.73 -1.53 228.15%
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