[APLAND] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -1298.28%
YoY- -5383.42%
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 68,350 47,800 19,928 14,550 149,222 200,224 208,300 -16.93%
PBT 2,432 1,600 -18,280 -18,712 5,366 11,512 8,058 -18.08%
Tax -3,548 -7,694 -24,336 -41,202 -4,232 -4,500 -3,906 -1.58%
NP -1,116 -6,094 -42,616 -59,914 1,134 7,012 4,152 -
-
NP to SH -864 -6,094 -42,616 -59,914 1,134 7,012 4,152 -
-
Tax Rate 145.89% 480.88% - - 78.87% 39.09% 48.47% -
Total Cost 69,466 53,894 62,544 74,464 148,088 193,212 204,148 -16.43%
-
Net Worth 751,536 691,860 710,692 735,248 789,202 787,061 737,337 0.31%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - 14,205 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 751,536 691,860 710,692 735,248 789,202 787,061 737,337 0.31%
NOSH 720,000 691,860 710,266 709,905 711,250 715,510 715,862 0.09%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -1.63% -12.75% -213.85% -411.78% 0.76% 3.50% 1.99% -
ROE -0.11% -0.88% -6.00% -8.15% 0.14% 0.89% 0.56% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 9.49 6.91 2.81 2.05 20.98 27.98 29.10 -17.02%
EPS -0.12 -0.12 -6.00 -8.44 0.16 0.98 0.58 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.0438 1.00 1.0006 1.0357 1.1096 1.10 1.03 0.22%
Adjusted Per Share Value based on latest NOSH - 710,888
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 9.93 6.94 2.89 2.11 21.67 29.08 30.25 -16.92%
EPS -0.13 -0.89 -6.19 -8.70 0.16 1.02 0.60 -
DPS 0.00 0.00 2.06 0.00 0.00 0.00 0.00 -
NAPS 1.0915 1.0048 1.0322 1.0679 1.1462 1.1431 1.0709 0.31%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.28 0.31 0.61 0.34 0.19 0.25 0.23 -
P/RPS 2.95 4.49 21.74 16.59 0.91 0.89 0.79 24.53%
P/EPS -233.33 -35.19 -10.17 -4.03 119.17 25.51 39.66 -
EY -0.43 -2.84 -9.84 -24.82 0.84 3.92 2.52 -
DY 0.00 0.00 3.28 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.61 0.33 0.17 0.23 0.22 3.46%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 24/08/09 25/08/08 27/08/07 28/08/06 22/08/05 23/08/04 25/08/03 -
Price 0.29 0.29 0.51 0.31 0.19 0.23 0.28 -
P/RPS 3.05 4.20 18.18 15.13 0.91 0.82 0.96 21.22%
P/EPS -241.67 -32.92 -8.50 -3.67 119.17 23.47 48.28 -
EY -0.41 -3.04 -11.76 -27.22 0.84 4.26 2.07 -
DY 0.00 0.00 3.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.51 0.30 0.17 0.21 0.27 0.60%

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