[SAAG] QoQ Annualized Quarter Result on 30-Jun-2000 [#2]

Announcement Date
23-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Jun-2000 [#2]
Profit Trend
QoQ- -33.81%
YoY- 351.39%
View:
Show?
Annualized Quarter Result
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Revenue 39,892 55,375 55,565 58,372 75,276 59,274 54,758 0.32%
PBT 676 1,914 2,058 2,298 3,068 -2,628 -213 -
Tax 16 -442 -985 -998 -1,104 2,628 213 2.66%
NP 692 1,472 1,073 1,300 1,964 0 0 -100.00%
-
NP to SH 692 1,472 1,073 1,300 1,964 -2,109 -234 -
-
Tax Rate -2.37% 23.09% 47.86% 43.43% 35.98% - - -
Total Cost 39,200 53,903 54,492 57,072 73,312 59,274 54,758 0.33%
-
Net Worth 27,551 27,348 24,966 24,975 24,949 24,482 2,783,991 4.79%
Dividend
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Net Worth 27,551 27,348 24,966 24,975 24,949 24,482 2,783,991 4.79%
NOSH 16,018 15,993 16,003 16,009 15,993 16,001 15,999 -0.00%
Ratio Analysis
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
NP Margin 1.73% 2.66% 1.93% 2.23% 2.61% 0.00% 0.00% -
ROE 2.51% 5.38% 4.30% 5.21% 7.87% -8.61% -0.01% -
Per Share
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 249.04 346.23 347.20 364.60 470.67 370.43 342.24 0.32%
EPS 4.32 9.20 6.71 8.12 12.28 -13.18 -1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.71 1.56 1.56 1.56 1.53 174.00 4.79%
Adjusted Per Share Value based on latest NOSH - 16,060
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 1.84 2.55 2.56 2.69 3.47 2.73 2.52 0.31%
EPS 0.03 0.07 0.05 0.06 0.09 -0.10 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0127 0.0126 0.0115 0.0115 0.0115 0.0113 1.2824 4.79%
Price Multiplier on Financial Quarter End Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - - -
Price 0.18 0.42 0.44 0.43 0.63 0.00 0.00 -
P/RPS 0.07 0.12 0.13 0.12 0.13 0.00 0.00 -100.00%
P/EPS 4.17 4.56 6.56 5.30 5.13 0.00 0.00 -100.00%
EY 24.00 21.91 15.24 18.88 19.49 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.25 0.28 0.28 0.40 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 21/05/01 26/02/01 27/11/00 23/08/00 26/05/00 29/02/00 26/11/99 -
Price 0.22 0.28 0.43 0.48 0.51 0.64 0.00 -
P/RPS 0.09 0.08 0.12 0.13 0.11 0.17 0.00 -100.00%
P/EPS 5.09 3.04 6.41 5.91 4.15 -4.86 0.00 -100.00%
EY 19.64 32.87 15.60 16.92 24.08 -20.59 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.16 0.28 0.31 0.33 0.42 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