[APLAND] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 49.2%
YoY- 85.7%
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 88,860 124,382 68,350 47,800 19,928 14,550 149,222 -8.27%
PBT -5,710 8,680 2,432 1,600 -18,280 -18,712 5,366 -
Tax -7,104 -12,312 -3,548 -7,694 -24,336 -41,202 -4,232 9.01%
NP -12,814 -3,632 -1,116 -6,094 -42,616 -59,914 1,134 -
-
NP to SH -11,590 -2,500 -864 -6,094 -42,616 -59,914 1,134 -
-
Tax Rate - 141.84% 145.89% 480.88% - - 78.87% -
Total Cost 101,674 128,014 69,466 53,894 62,544 74,464 148,088 -6.07%
-
Net Worth 688,087 723,402 751,536 691,860 710,692 735,248 789,202 -2.25%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - 14,205 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 688,087 723,402 751,536 691,860 710,692 735,248 789,202 -2.25%
NOSH 689,880 694,444 720,000 691,860 710,266 709,905 711,250 -0.50%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -14.42% -2.92% -1.63% -12.75% -213.85% -411.78% 0.76% -
ROE -1.68% -0.35% -0.11% -0.88% -6.00% -8.15% 0.14% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 12.88 17.91 9.49 6.91 2.81 2.05 20.98 -7.80%
EPS -1.68 -0.36 -0.12 -0.12 -6.00 -8.44 0.16 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.9974 1.0417 1.0438 1.00 1.0006 1.0357 1.1096 -1.76%
Adjusted Per Share Value based on latest NOSH - 697,441
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 12.91 18.06 9.93 6.94 2.89 2.11 21.67 -8.26%
EPS -1.68 -0.36 -0.13 -0.89 -6.19 -8.70 0.16 -
DPS 0.00 0.00 0.00 0.00 2.06 0.00 0.00 -
NAPS 0.9994 1.0507 1.0915 1.0048 1.0322 1.0679 1.1462 -2.25%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.405 0.31 0.28 0.31 0.61 0.34 0.19 -
P/RPS 3.14 1.73 2.95 4.49 21.74 16.59 0.91 22.91%
P/EPS -24.11 -86.11 -233.33 -35.19 -10.17 -4.03 119.17 -
EY -4.15 -1.16 -0.43 -2.84 -9.84 -24.82 0.84 -
DY 0.00 0.00 0.00 0.00 3.28 0.00 0.00 -
P/NAPS 0.41 0.30 0.27 0.31 0.61 0.33 0.17 15.79%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/11 23/08/10 24/08/09 25/08/08 27/08/07 28/08/06 22/08/05 -
Price 0.395 0.34 0.29 0.29 0.51 0.31 0.19 -
P/RPS 3.07 1.90 3.05 4.20 18.18 15.13 0.91 22.45%
P/EPS -23.51 -94.44 -241.67 -32.92 -8.50 -3.67 119.17 -
EY -4.25 -1.06 -0.41 -3.04 -11.76 -27.22 0.84 -
DY 0.00 0.00 0.00 0.00 3.92 0.00 0.00 -
P/NAPS 0.40 0.33 0.28 0.29 0.51 0.30 0.17 15.32%

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