[APLAND] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[APLAND] ASIA PACIFIC LAND BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -22.14%
YoY- -57.65%
Quarter Report
Latest QR
Upcoming QR
APLAND's Result
APLAND's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 112,146 142,258 143,715 163,656 169,216 198,215 236,317 -39.07%
PBT -7,284 12,472 11,789 13,910 14,862 26,770 26,667 -
Tax -1,158 -4,222 -5,669 -6,140 -5,803 -8,782 -7,455 -71.00%
NP -8,442 8,250 6,120 7,770 9,059 17,988 19,212 -
-
NP to SH -7,184 8,250 6,120 7,770 9,980 18,909 20,133 -
-
Tax Rate - 33.85% 48.09% 44.14% 39.05% 32.81% 27.96% -
Total Cost 120,588 134,008 137,595 155,886 160,157 180,227 217,105 -32.35%
-
Net Worth 770,574 787,483 754,527 4,306,469 780,416 772,026 783,037 -1.06%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 770,574 787,483 754,527 4,306,469 780,416 772,026 783,037 -1.06%
NOSH 711,649 705,441 680,000 3,882,500 703,902 701,842 711,851 -0.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -7.53% 5.80% 4.26% 4.75% 5.35% 9.07% 8.13% -
ROE -0.93% 1.05% 0.81% 0.18% 1.28% 2.45% 2.57% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 15.76 20.17 21.13 4.22 24.04 28.24 33.20 -39.06%
EPS -1.01 1.17 0.90 0.20 1.42 2.69 2.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0828 1.1163 1.1096 1.1092 1.1087 1.10 1.10 -1.04%
Adjusted Per Share Value based on latest NOSH - 3,882,500
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 16.29 20.66 20.87 23.77 24.58 28.79 34.32 -39.06%
EPS -1.04 1.20 0.89 1.13 1.45 2.75 2.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1192 1.1437 1.0959 6.2546 1.1335 1.1213 1.1373 -1.06%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.14 0.18 0.19 0.23 0.26 0.23 0.25 -
P/RPS 0.89 0.89 0.90 5.46 1.08 0.81 0.75 12.05%
P/EPS -13.87 15.39 21.11 114.93 18.34 8.54 8.84 -
EY -7.21 6.50 4.74 0.87 5.45 11.71 11.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.16 0.17 0.21 0.23 0.21 0.23 -31.56%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 21/11/05 22/08/05 24/05/05 24/02/05 22/11/04 23/08/04 -
Price 0.36 0.17 0.19 0.19 0.26 0.23 0.23 -
P/RPS 2.28 0.84 0.90 4.51 1.08 0.81 0.69 121.36%
P/EPS -35.66 14.54 21.11 94.94 18.34 8.54 8.13 -
EY -2.80 6.88 4.74 1.05 5.45 11.71 12.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.15 0.17 0.17 0.23 0.21 0.21 35.05%

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