[APOLLO] YoY TTM Result on 31-Jul-2001 [#1]

Announcement Date
27-Sep-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jul-2001 [#1]
Profit Trend
QoQ- -7.22%
YoY- -5.51%
View:
Show?
TTM Result
31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 119,471 117,052 96,690 98,189 110,385 21,654 -1.78%
PBT 18,124 20,100 17,549 20,032 25,832 4,977 -1.35%
Tax -3,503 -4,504 -4,286 -1,714 -6,446 -1,348 -0.99%
NP 14,621 15,596 13,263 18,318 19,386 3,629 -1.45%
-
NP to SH 14,621 15,596 13,263 18,318 19,386 3,629 -1.45%
-
Tax Rate 19.33% 22.41% 24.42% 8.56% 24.95% 27.08% -
Total Cost 104,850 101,456 83,427 79,871 90,999 18,025 -1.83%
-
Net Worth 150,454 151,061 161,541 130,758 116,025 0 -100.00%
Dividend
31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div 8,005 15,995 5,669 4,798 4,798 - -100.00%
Div Payout % 54.75% 102.56% 42.74% 26.20% 24.75% - -
Equity
31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 150,454 151,061 161,541 130,758 116,025 0 -100.00%
NOSH 80,028 79,926 79,970 39,987 40,008 40,011 -0.72%
Ratio Analysis
31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin 12.24% 13.32% 13.72% 18.66% 17.56% 16.76% -
ROE 9.72% 10.32% 8.21% 14.01% 16.71% 0.00% -
Per Share
31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 149.29 146.45 120.91 245.55 275.90 54.12 -1.06%
EPS 18.27 19.51 16.58 45.81 48.45 9.07 -0.73%
DPS 10.00 20.00 7.09 12.00 12.00 0.00 -100.00%
NAPS 1.88 1.89 2.02 3.27 2.90 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 39,987
31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 149.34 146.32 120.86 122.74 137.98 27.07 -1.78%
EPS 18.28 19.50 16.58 22.90 24.23 4.54 -1.45%
DPS 10.01 19.99 7.09 6.00 6.00 0.00 -100.00%
NAPS 1.8807 1.8883 2.0193 1.6345 1.4503 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 - -
Price 2.16 1.89 1.77 3.20 4.60 0.00 -
P/RPS 1.45 1.29 1.46 1.30 1.67 0.00 -100.00%
P/EPS 11.82 9.69 10.67 6.99 9.49 0.00 -100.00%
EY 8.46 10.32 9.37 14.32 10.53 0.00 -100.00%
DY 4.63 10.58 4.01 3.75 2.61 0.00 -100.00%
P/NAPS 1.15 1.00 0.88 0.98 1.59 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 28/09/04 23/09/03 27/09/02 27/09/01 20/09/00 - -
Price 2.35 1.90 1.67 2.80 4.40 0.00 -
P/RPS 1.57 1.30 1.38 1.14 1.59 0.00 -100.00%
P/EPS 12.86 9.74 10.07 6.11 9.08 0.00 -100.00%
EY 7.77 10.27 9.93 16.36 11.01 0.00 -100.00%
DY 4.26 10.53 4.24 4.29 2.73 0.00 -100.00%
P/NAPS 1.25 1.01 0.83 0.86 1.52 0.00 -100.00%

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