[APLAND] YoY Quarter Result on 30-Sep-2002 [#3]

Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -13.45%
YoY- 140.48%
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 26,607 28,064 66,166 45,185 43,517 71,120 64,439 0.94%
PBT 5,295 4,612 4,509 2,171 -3,250 3,881 -243 -
Tax -498 -1,945 -618 -614 3,250 -593 243 -
NP 4,797 2,667 3,891 1,557 0 3,288 0 -100.00%
-
NP to SH 4,797 2,667 3,891 1,557 -3,846 3,288 -3,632 -
-
Tax Rate 9.41% 42.17% 13.71% 28.28% - 15.28% - -
Total Cost 21,810 25,397 62,275 43,628 43,517 67,832 64,439 1.15%
-
Net Worth 787,483 772,026 735,752 743,999 854,666 711,590 903,584 0.14%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 787,483 772,026 735,752 743,999 854,666 711,590 903,584 0.14%
NOSH 705,441 701,842 707,454 743,999 712,222 711,590 712,156 0.01%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 18.03% 9.50% 5.88% 3.45% 0.00% 4.62% 0.00% -
ROE 0.61% 0.35% 0.53% 0.21% -0.45% 0.46% -0.40% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 3.77 4.00 9.35 6.07 6.11 9.99 9.05 0.93%
EPS 0.68 0.38 0.55 0.22 -0.54 0.46 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1163 1.10 1.04 1.00 1.20 1.00 1.2688 0.13%
Adjusted Per Share Value based on latest NOSH - 743,999
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 3.86 4.08 9.61 6.56 6.32 10.33 9.36 0.94%
EPS 0.70 0.39 0.57 0.23 -0.56 0.48 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1437 1.1213 1.0686 1.0806 1.2413 1.0335 1.3123 0.14%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 - - - - -
Price 0.18 0.23 0.26 0.00 0.00 0.00 0.00 -
P/RPS 4.77 5.75 2.78 0.00 0.00 0.00 0.00 -100.00%
P/EPS 26.47 60.53 47.27 0.00 0.00 0.00 0.00 -100.00%
EY 3.78 1.65 2.12 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.21 0.25 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 21/11/05 22/11/04 20/11/03 26/11/02 26/11/01 28/11/00 26/11/99 -
Price 0.17 0.23 0.29 0.00 0.00 0.00 0.00 -
P/RPS 4.51 5.75 3.10 0.00 0.00 0.00 0.00 -100.00%
P/EPS 25.00 60.53 52.73 0.00 0.00 0.00 0.00 -100.00%
EY 4.00 1.65 1.90 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.21 0.28 0.00 0.00 0.00 0.00 -100.00%

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