[APLAND] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[APLAND] ASIA PACIFIC LAND BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -0.98%
YoY- -2383.44%
Quarter Report
Latest QR
Upcoming QR
APLAND's Result
APLAND's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 239,556 240,355 206,769 185,788 175,528 173,823 197,434 13.74%
PBT 24,630 24,940 -112,778 -115,116 -114,261 -115,590 4,271 221.23%
Tax -7,202 -7,158 -3,075 -3,071 -2,782 -3,124 -3,627 57.91%
NP 17,428 17,782 -115,853 -118,187 -117,043 -118,714 644 799.57%
-
NP to SH 18,349 17,782 -115,853 -118,187 -117,043 -118,714 644 830.96%
-
Tax Rate 29.24% 28.70% - - - - 84.92% -
Total Cost 222,128 222,573 322,622 303,975 292,571 292,537 196,790 8.40%
-
Net Worth 792,000 761,504 735,752 710,699 739,311 767,287 743,999 4.25%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 792,000 761,504 735,752 710,699 739,311 767,287 743,999 4.25%
NOSH 720,000 711,686 707,454 690,000 717,777 710,451 743,999 -2.16%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 7.28% 7.40% -56.03% -63.61% -66.68% -68.30% 0.33% -
ROE 2.32% 2.34% -15.75% -16.63% -15.83% -15.47% 0.09% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 33.27 33.77 29.23 26.93 24.45 24.47 26.54 16.24%
EPS 2.55 2.50 -16.38 -17.13 -16.31 -16.71 0.09 827.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.07 1.04 1.03 1.03 1.08 1.00 6.55%
Adjusted Per Share Value based on latest NOSH - 690,000
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 34.79 34.91 30.03 26.98 25.49 25.25 28.67 13.75%
EPS 2.66 2.58 -16.83 -17.17 -17.00 -17.24 0.09 853.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1503 1.106 1.0686 1.0322 1.0738 1.1144 1.0806 4.25%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 0.31 0.28 0.26 0.23 0.24 0.00 0.00 -
P/RPS 0.93 0.83 0.89 0.85 0.98 0.00 0.00 -
P/EPS 12.16 11.21 -1.59 -1.34 -1.47 0.00 0.00 -
EY 8.22 8.92 -62.98 -74.47 -67.94 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.25 0.22 0.23 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 24/02/04 20/11/03 25/08/03 26/05/03 27/02/03 26/11/02 -
Price 0.26 0.30 0.29 0.28 0.22 0.25 0.00 -
P/RPS 0.78 0.89 0.99 1.04 0.90 1.02 0.00 -
P/EPS 10.20 12.01 -1.77 -1.63 -1.35 -1.50 0.00 -
EY 9.80 8.33 -56.47 -61.17 -74.12 -66.84 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.28 0.28 0.27 0.21 0.23 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