[APB] QoQ TTM Result on 31-Dec-2003 [#1]

Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- 6.23%
YoY- 50.47%
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 71,882 50,932 28,356 32,248 19,950 10,946 22,166 118.62%
PBT -25,152 -30,801 -91,579 -66,555 -71,301 -16,407 -117,316 -64.07%
Tax -2,130 -995 -502 -462 -167 0 -82 771.90%
NP -27,282 -31,796 -92,081 -67,017 -71,468 -16,407 -117,398 -62.10%
-
NP to SH -27,282 -31,796 -92,081 -67,017 -71,468 -16,407 -117,398 -62.10%
-
Tax Rate - - - - - - - -
Total Cost 99,164 82,728 120,437 99,265 91,418 27,353 139,564 -20.32%
-
Net Worth 110,133 89,143 1,191 89,007 -564,584 0 0 -
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 110,133 89,143 1,191 89,007 -564,584 0 0 -
NOSH 125,151 102,463 1,470 66,923 36,880 37,260 37,848 121.46%
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 -37.95% -62.43% -324.73% -207.82% -358.24% -149.89% -529.63% -
ROE -24.77% -35.67% -7,730.73% -75.29% 0.00% 0.00% 0.00% -
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 57.44 49.71 1,928.33 48.19 54.09 29.38 58.57 -1.28%
EPS -21.80 -31.03 -6,261.89 -100.14 -193.79 -44.03 -310.18 -82.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.81 1.33 -15.3087 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 66,923
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 63.68 45.12 25.12 28.57 17.67 9.70 19.64 118.59%
EPS -24.17 -28.17 -81.58 -59.37 -63.32 -14.54 -104.01 -62.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9757 0.7898 0.0106 0.7886 -5.0019 0.00 0.00 -
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 1.06 1.13 0.25 0.25 0.25 0.25 0.25 -
P/RPS 1.85 2.27 0.01 0.52 0.46 0.85 0.43 163.82%
P/EPS -4.86 -3.64 0.00 -0.25 -0.13 -0.57 -0.08 1433.84%
EY -20.57 -27.46 -25,047.55 -400.56 -775.14 -176.13 -1,240.73 -93.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.30 0.31 0.19 0.00 0.00 0.00 -
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 29/11/04 17/08/04 31/05/04 29/04/04 28/11/03 29/08/03 03/06/03 -
Price 1.12 0.94 0.82 0.25 0.25 0.25 0.25 -
P/RPS 1.95 1.89 0.04 0.52 0.46 0.85 0.43 173.22%
P/EPS -5.14 -3.03 -0.01 -0.25 -0.13 -0.57 -0.08 1492.04%
EY -19.46 -33.01 -7,636.45 -400.56 -775.14 -176.13 -1,240.73 -93.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.08 1.01 0.19 0.00 0.00 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