[APLAND] YoY TTM Result on 30-Jun-2007 [#2]

Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 54.43%
YoY- 37.45%
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 134,840 75,364 46,764 26,707 73,634 143,715 236,317 -8.92%
PBT 7,255 2,132 -24,702 -12,118 -39,580 11,789 26,667 -19.49%
Tax -9,748 851 27,532 -12,257 613 -5,669 -7,455 4.56%
NP -2,493 2,983 2,830 -24,375 -38,967 6,120 19,212 -
-
NP to SH -1,714 3,181 2,830 -24,375 -38,967 6,120 20,133 -
-
Tax Rate 134.36% -39.92% - - - 48.09% 27.96% -
Total Cost 137,333 72,381 43,934 51,082 112,601 137,595 217,105 -7.34%
-
Net Worth 715,458 680,869 697,441 721,122 736,267 754,527 783,037 -1.49%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - 7,206 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 715,458 680,869 697,441 721,122 736,267 754,527 783,037 -1.49%
NOSH 686,818 680,869 697,441 720,689 710,888 680,000 711,851 -0.59%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -1.85% 3.96% 6.05% -91.27% -52.92% 4.26% 8.13% -
ROE -0.24% 0.47% 0.41% -3.38% -5.29% 0.81% 2.57% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 19.63 11.07 6.71 3.71 10.36 21.13 33.20 -8.38%
EPS -0.25 0.47 0.41 -3.38 -5.48 0.90 2.83 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.0417 1.00 1.00 1.0006 1.0357 1.1096 1.10 -0.90%
Adjusted Per Share Value based on latest NOSH - 720,689
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 19.58 10.95 6.79 3.88 10.69 20.87 34.32 -8.92%
EPS -0.25 0.46 0.41 -3.54 -5.66 0.89 2.92 -
DPS 0.00 0.00 0.00 1.05 0.00 0.00 0.00 -
NAPS 1.0391 0.9889 1.013 1.0473 1.0693 1.0959 1.1373 -1.49%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.31 0.28 0.31 0.61 0.34 0.19 0.25 -
P/RPS 1.58 2.53 4.62 16.46 3.28 0.90 0.75 13.21%
P/EPS -124.22 59.93 76.40 -18.04 -6.20 21.11 8.84 -
EY -0.81 1.67 1.31 -5.54 -16.12 4.74 11.31 -
DY 0.00 0.00 0.00 1.64 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.31 0.61 0.33 0.17 0.23 4.52%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 24/08/09 25/08/08 27/08/07 28/08/06 22/08/05 23/08/04 -
Price 0.34 0.29 0.29 0.51 0.31 0.19 0.23 -
P/RPS 1.73 2.62 4.33 13.76 2.99 0.90 0.69 16.54%
P/EPS -136.24 62.07 71.47 -15.08 -5.66 21.11 8.13 -
EY -0.73 1.61 1.40 -6.63 -17.68 4.74 12.30 -
DY 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
P/NAPS 0.33 0.29 0.29 0.51 0.30 0.17 0.21 7.82%

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