[SAPCRES] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -396.61%
YoY- -427.34%
View:
Show?
Annualized Quarter Result
30/06/03 30/04/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 672,882 0 391,920 599,669 606,318 572,690 390,344 54.63%
PBT -7,962 0 -42,080 -89,004 2,861 36,760 21,988 -
Tax -12,260 0 -12,748 -25,958 -26,010 -14,574 -7,492 48.32%
NP -20,222 0 -54,828 -114,962 -23,149 22,186 14,496 -
-
NP to SH -20,222 0 -54,828 -114,962 -23,149 22,186 14,496 -
-
Tax Rate - - - - 909.12% 39.65% 34.07% -
Total Cost 693,104 0 446,748 714,631 629,467 550,504 375,848 63.20%
-
Net Worth 217,530 0 213,674 228,847 327,384 355,370 350,269 -31.70%
Dividend
30/06/03 30/04/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 30/04/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 217,530 0 213,674 228,847 327,384 355,370 350,269 -31.70%
NOSH 75,794 75,771 75,771 75,777 75,783 75,771 75,815 -0.02%
Ratio Analysis
30/06/03 30/04/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -3.01% 0.00% -13.99% -19.17% -3.82% 3.87% 3.71% -
ROE -9.30% 0.00% -25.66% -50.24% -7.07% 6.24% 4.14% -
Per Share
30/06/03 30/04/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 887.77 0.00 517.24 791.36 800.07 755.81 514.86 54.66%
EPS -26.68 0.00 -72.36 -151.71 -30.55 29.28 19.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 0.00 2.82 3.02 4.32 4.69 4.62 -31.68%
Adjusted Per Share Value based on latest NOSH - 75,776
30/06/03 30/04/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 52.68 0.00 30.68 46.95 47.47 44.83 30.56 54.63%
EPS -1.58 0.00 -4.29 -9.00 -1.81 1.74 1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1703 0.00 0.1673 0.1792 0.2563 0.2782 0.2742 -31.69%
Price Multiplier on Financial Quarter End Date
30/06/03 30/04/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/06/03 30/04/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 5.20 3.50 3.50 2.82 3.04 3.60 4.12 -
P/RPS 0.59 0.00 0.68 0.36 0.38 0.48 0.80 -21.62%
P/EPS -19.49 0.00 -4.84 -1.86 -9.95 12.30 21.55 -
EY -5.13 0.00 -20.67 -53.80 -10.05 8.13 4.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 0.00 1.24 0.93 0.70 0.77 0.89 76.50%
Price Multiplier on Announcement Date
30/06/03 30/04/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/08/03 - 27/05/03 28/02/03 20/11/02 27/08/02 31/05/02 -
Price 8.50 0.00 3.54 3.32 3.20 3.54 3.88 -
P/RPS 0.96 0.00 0.68 0.42 0.40 0.47 0.75 21.84%
P/EPS -31.86 0.00 -4.89 -2.19 -10.48 12.09 20.29 -
EY -3.14 0.00 -20.44 -45.70 -9.55 8.27 4.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.96 0.00 1.26 1.10 0.74 0.75 0.84 174.06%

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