[APLAND] YoY TTM Result on 31-Dec-2003 [#4]

Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 115.35%
YoY- 114.98%
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 52,842 112,146 169,216 240,355 173,823 222,067 245,853 -22.59%
PBT -32,591 -7,284 14,862 24,940 -115,590 -28,416 10,550 -
Tax -433 -1,158 -5,803 -7,158 -3,124 22,191 1,074 -
NP -33,024 -8,442 9,059 17,782 -118,714 -6,225 11,624 -
-
NP to SH -33,024 -7,184 9,980 17,782 -118,714 -33,776 5,487 -
-
Tax Rate - - 39.05% 28.70% - - -10.18% -
Total Cost 85,866 120,588 160,157 222,573 292,537 228,292 234,229 -15.39%
-
Net Worth 714,410 770,574 780,416 761,504 767,287 851,148 904,847 -3.86%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 714,410 770,574 780,416 761,504 767,287 851,148 904,847 -3.86%
NOSH 693,333 711,649 703,902 711,686 710,451 703,428 712,478 -0.45%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -62.50% -7.53% 5.35% 7.40% -68.30% -2.80% 4.73% -
ROE -4.62% -0.93% 1.28% 2.34% -15.47% -3.97% 0.61% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 7.62 15.76 24.04 33.77 24.47 31.57 34.51 -22.24%
EPS -4.76 -1.01 1.42 2.50 -16.71 -4.80 0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0304 1.0828 1.1087 1.07 1.08 1.21 1.27 -3.42%
Adjusted Per Share Value based on latest NOSH - 711,686
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 7.67 16.29 24.58 34.91 25.25 32.25 35.71 -22.60%
EPS -4.80 -1.04 1.45 2.58 -17.24 -4.91 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0376 1.1192 1.1335 1.106 1.1144 1.2362 1.3142 -3.86%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 0.39 0.14 0.26 0.28 0.00 0.00 0.00 -
P/RPS 5.12 0.89 1.08 0.83 0.00 0.00 0.00 -
P/EPS -8.19 -13.87 18.34 11.21 0.00 0.00 0.00 -
EY -12.21 -7.21 5.45 8.92 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.13 0.23 0.26 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 24/02/05 24/02/04 27/02/03 29/03/02 26/02/01 -
Price 0.50 0.36 0.26 0.30 0.25 0.00 0.00 -
P/RPS 6.56 2.28 1.08 0.89 1.02 0.00 0.00 -
P/EPS -10.50 -35.66 18.34 12.01 -1.50 0.00 0.00 -
EY -9.53 -2.80 5.45 8.33 -66.84 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.33 0.23 0.28 0.23 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