[APLAND] YoY Quarter Result on 30-Jun-2010 [#2]

Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 170.74%
YoY- 92.98%
View:
Show?
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 19,966 46,617 16,522 12,735 5,457 295 31,642 -7.38%
PBT -3,850 7,668 1,164 3,344 -2,638 -8,385 1,130 -
Tax -1,955 -4,881 363 -3,392 548 -22,821 -858 14.70%
NP -5,805 2,787 1,527 -48 -2,090 -31,206 272 -
-
NP to SH -5,452 3,022 1,566 -48 -2,090 -31,206 272 -
-
Tax Rate - 63.65% -31.19% 101.44% - - 75.93% -
Total Cost 25,771 43,830 14,995 12,783 7,547 31,501 31,370 -3.22%
-
Net Worth 688,332 715,458 710,691 697,441 721,122 736,267 754,527 -1.51%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - 7,206 - - -
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 688,332 715,458 710,691 697,441 721,122 736,267 754,527 -1.51%
NOSH 690,126 686,818 680,869 697,441 720,689 710,888 680,000 0.24%
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 -29.07% 5.98% 9.24% -0.38% -38.30% -10,578.31% 0.86% -
ROE -0.79% 0.42% 0.22% -0.01% -0.29% -4.24% 0.04% -
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 2.89 6.79 2.43 1.83 0.76 0.04 4.65 -7.61%
EPS -0.79 0.44 0.23 -0.06 -0.29 -4.39 0.04 -
DPS 0.00 0.00 0.00 0.00 1.00 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 - 686,818
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 2.90 6.77 2.40 1.85 0.79 0.04 4.60 -7.39%
EPS -0.79 0.44 0.23 -0.01 -0.30 -4.53 0.04 -
DPS 0.00 0.00 0.00 0.00 1.05 0.00 0.00 -
NAPS 0.9997 1.0391 1.0322 1.013 1.0473 1.0693 1.0959 -1.51%
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 14.00 4.57 11.54 16.98 80.56 819.33 4.08 22.80%
P/EPS -51.27 70.45 121.74 -4,504.31 -210.34 -7.75 475.00 -
EY -1.95 1.42 0.82 -0.02 -0.48 -12.91 0.21 -
DY 0.00 0.00 0.00 0.00 1.64 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 13.65 5.01 11.95 15.88 67.35 747.04 4.08 22.28%
P/EPS -50.00 77.27 126.09 -4,213.71 -175.86 -7.06 475.00 -
EY -2.00 1.29 0.79 -0.02 -0.57 -14.16 0.21 -
DY 0.00 0.00 0.00 0.00 1.96 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