[APLAND] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[APLAND] ASIA PACIFIC LAND BHD
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 17.38%
YoY- 3.45%
Quarter Report
Latest QR
Upcoming QR
APLAND's Result
APLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 149,222 171,876 169,216 170,901 200,224 194,116 240,355 -27.24%
PBT 5,366 6,212 14,863 13,824 11,512 10,020 24,940 -64.12%
Tax -4,232 -5,032 -5,803 -5,593 -4,500 -3,684 -7,158 -29.57%
NP 1,134 1,180 9,060 8,230 7,012 6,336 17,782 -84.06%
-
NP to SH 1,134 6,212 9,060 8,230 7,012 6,336 17,782 -84.06%
-
Tax Rate 78.87% 81.00% 39.04% 40.46% 39.09% 36.77% 28.70% -
Total Cost 148,088 170,696 160,156 162,670 193,212 187,780 222,573 -23.80%
-
Net Worth 789,202 4,306,469 784,665 780,494 787,061 792,000 779,447 0.83%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 789,202 4,306,469 784,665 780,494 787,061 792,000 779,447 0.83%
NOSH 711,250 3,882,500 707,734 709,540 715,510 720,000 711,240 0.00%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.76% 0.69% 5.35% 4.82% 3.50% 3.26% 7.40% -
ROE 0.14% 0.14% 1.15% 1.05% 0.89% 0.80% 2.28% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 20.98 4.43 23.91 24.09 27.98 26.96 33.79 -27.24%
EPS 0.16 0.16 1.28 1.16 0.98 0.88 2.50 -84.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1096 1.1092 1.1087 1.10 1.10 1.10 1.0959 0.83%
Adjusted Per Share Value based on latest NOSH - 701,842
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 21.67 24.96 24.58 24.82 29.08 28.19 34.91 -27.25%
EPS 0.16 0.90 1.32 1.20 1.02 0.92 2.58 -84.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1462 6.2546 1.1396 1.1336 1.1431 1.1503 1.1321 0.82%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.19 0.23 0.26 0.23 0.25 0.31 0.28 -
P/RPS 0.91 5.20 1.09 0.95 0.89 1.15 0.83 6.33%
P/EPS 119.17 143.75 20.31 19.83 25.51 35.23 11.20 384.46%
EY 0.84 0.70 4.92 5.04 3.92 2.84 8.93 -79.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.21 0.23 0.21 0.23 0.28 0.26 -24.68%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 24/05/05 24/02/05 22/11/04 23/08/04 28/05/04 24/02/04 -
Price 0.19 0.19 0.26 0.23 0.23 0.26 0.30 -
P/RPS 0.91 4.29 1.09 0.95 0.82 0.96 0.89 1.49%
P/EPS 119.17 118.75 20.31 19.83 23.47 29.55 12.00 362.66%
EY 0.84 0.84 4.92 5.04 4.26 3.38 8.33 -78.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.17 0.23 0.21 0.21 0.24 0.27 -26.55%

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