[APLAND] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -61.65%
YoY- -268.11%
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 76,849 129,625 81,093 61,342 25,474 11,669 134,958 -8.95%
PBT -8,062 4,784 9,266 2,782 -15,917 -22,848 10,640 -
Tax -3,338 -9,966 -7,204 -1,662 11,376 -22,294 -3,485 -0.71%
NP -11,401 -5,182 2,062 1,120 -4,541 -45,142 7,154 -
-
NP to SH -10,197 -4,041 2,404 1,234 -4,541 -45,142 7,154 -
-
Tax Rate - 208.32% 77.75% 59.74% - - 32.75% -
Total Cost 88,250 134,807 79,030 60,222 30,015 56,811 127,804 -5.98%
-
Net Worth 693,005 711,733 725,915 741,298 725,123 731,226 788,166 -2.12%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 693,005 711,733 725,915 741,298 725,123 731,226 788,166 -2.12%
NOSH 689,008 688,863 693,461 712,307 709,583 709,790 706,052 -0.40%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -14.84% -4.00% 2.54% 1.83% -17.83% -386.85% 5.30% -
ROE -1.47% -0.57% 0.33% 0.17% -0.63% -6.17% 0.91% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 11.15 18.82 11.69 8.61 3.59 1.64 19.11 -8.58%
EPS -1.48 -0.59 0.35 0.17 -0.64 -6.36 1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0058 1.0332 1.0468 1.0407 1.0219 1.0302 1.1163 -1.72%
Adjusted Per Share Value based on latest NOSH - 685,000
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 11.16 18.83 11.78 8.91 3.70 1.69 19.60 -8.95%
EPS -1.48 -0.59 0.35 0.18 -0.66 -6.56 1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0065 1.0337 1.0543 1.0766 1.0532 1.062 1.1447 -2.12%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.395 0.35 0.29 0.33 0.57 0.31 0.18 -
P/RPS 3.54 1.86 2.48 3.83 15.88 18.86 0.94 24.71%
P/EPS -26.69 -59.66 83.65 190.38 -89.06 -4.87 17.76 -
EY -3.75 -1.68 1.20 0.53 -1.12 -20.52 5.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.34 0.28 0.32 0.56 0.30 0.16 16.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 21/11/11 22/11/10 30/11/09 24/11/08 28/11/07 27/11/06 21/11/05 -
Price 0.43 0.38 0.28 0.26 0.53 0.40 0.17 -
P/RPS 3.86 2.02 2.39 3.02 14.76 24.33 0.89 27.68%
P/EPS -29.05 -64.77 80.77 150.00 -82.81 -6.29 16.78 -
EY -3.44 -1.54 1.24 0.67 -1.21 -15.90 5.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.37 0.27 0.25 0.52 0.39 0.15 19.17%

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