[APLAND] YoY TTM 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- -6.08%
YoY- 116.32%
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 19,782 63,094 142,258 198,215 206,769 197,434 231,664 -33.62%
PBT -10,612 -49,179 12,472 26,770 -112,778 4,271 -16,114 -6.72%
Tax 8,037 1,517 -4,222 -8,782 -3,075 -3,627 20,687 -14.57%
NP -2,575 -47,662 8,250 17,988 -115,853 644 4,573 -
-
NP to SH -2,575 -47,662 8,250 18,909 -115,853 644 -22,978 -30.55%
-
Tax Rate - - 33.85% 32.81% - 84.92% - -
Total Cost 22,357 110,756 134,008 180,227 322,622 196,790 227,091 -32.03%
-
Net Worth 725,954 730,130 787,483 772,026 735,752 743,999 854,666 -2.68%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 7,206 - - - - - - -
Div Payout % 0.00% - - - - - - -
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 725,954 730,130 787,483 772,026 735,752 743,999 854,666 -2.68%
NOSH 710,396 708,727 705,441 701,842 707,454 743,999 712,222 -0.04%
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 -13.02% -75.54% 5.80% 9.07% -56.03% 0.33% 1.97% -
ROE -0.35% -6.53% 1.05% 2.45% -15.75% 0.09% -2.69% -
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 2.78 8.90 20.17 28.24 29.23 26.54 32.53 -33.61%
EPS -0.36 -6.73 1.17 2.69 -16.38 0.09 -3.23 -30.61%
DPS 1.01 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 2.87 9.16 20.66 28.79 30.03 28.67 33.65 -33.64%
EPS -0.37 -6.92 1.20 2.75 -16.83 0.09 -3.34 -30.68%
DPS 1.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0544 1.0604 1.1437 1.1213 1.0686 1.0806 1.2413 -2.68%
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 20.47 3.48 0.89 0.81 0.89 0.00 0.00 -
P/EPS -157.25 -4.61 15.39 8.54 -1.59 0.00 0.00 -
EY -0.64 -21.69 6.50 11.71 -62.98 0.00 0.00 -
DY 1.78 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 19.03 4.49 0.84 0.81 0.99 0.00 0.00 -
P/EPS -146.22 -5.95 14.54 8.54 -1.77 0.00 0.00 -
EY -0.68 -16.81 6.88 11.71 -56.47 0.00 0.00 -
DY 1.91 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