[APLAND] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 17.38%
YoY- 3.45%
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 25,474 11,669 134,958 170,901 227,088 183,160 216,004 -29.96%
PBT -15,917 -22,848 10,640 13,824 11,384 7,634 -35,948 -12.69%
Tax 11,376 -22,294 -3,485 -5,593 -3,428 -3,493 35,948 -17.44%
NP -4,541 -45,142 7,154 8,230 7,956 4,141 0 -
-
NP to SH -4,541 -45,142 7,154 8,230 7,956 4,141 -41,752 -30.89%
-
Tax Rate - - 32.75% 40.46% 30.11% 45.76% - -
Total Cost 30,015 56,811 127,804 162,670 219,132 179,018 216,004 -28.02%
-
Net Worth 725,123 731,226 788,166 780,494 738,771 704,073 852,081 -2.65%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 725,123 731,226 788,166 780,494 738,771 704,073 852,081 -2.65%
NOSH 709,583 709,790 706,052 709,540 710,357 704,073 710,068 -0.01%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -17.83% -386.85% 5.30% 4.82% 3.50% 2.26% 0.00% -
ROE -0.63% -6.17% 0.91% 1.05% 1.08% 0.59% -4.90% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 3.59 1.64 19.11 24.09 31.97 26.01 30.42 -29.95%
EPS -0.64 -6.36 1.01 1.16 1.12 0.59 -5.88 -30.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0219 1.0302 1.1163 1.10 1.04 1.00 1.20 -2.64%
Adjusted Per Share Value based on latest NOSH - 701,842
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 3.70 1.69 19.60 24.82 32.98 26.60 31.37 -29.95%
EPS -0.66 -6.56 1.04 1.20 1.16 0.60 -6.06 -30.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0532 1.062 1.1447 1.1336 1.073 1.0226 1.2375 -2.65%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 0.57 0.31 0.18 0.23 0.26 0.00 0.00 -
P/RPS 15.88 18.86 0.94 0.95 0.81 0.00 0.00 -
P/EPS -89.06 -4.87 17.76 19.83 23.21 0.00 0.00 -
EY -1.12 -20.52 5.63 5.04 4.31 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.30 0.16 0.21 0.25 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 27/11/06 21/11/05 22/11/04 20/11/03 26/11/02 26/11/01 -
Price 0.53 0.40 0.17 0.23 0.29 0.00 0.00 -
P/RPS 14.76 24.33 0.89 0.95 0.91 0.00 0.00 -
P/EPS -82.81 -6.29 16.78 19.83 25.89 0.00 0.00 -
EY -1.21 -15.90 5.96 5.04 3.86 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.39 0.15 0.21 0.28 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