[SAAG] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -12.77%
YoY- -454.15%
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 54,616 43,660 43,877 35,000 30,628 48,448 47,413 9.87%
PBT 1,368 -6,566 -4,668 -5,214 -3,152 1,191 2,033 -23.19%
Tax -3,268 1,438 789 270 -1,232 -708 -1,045 113.70%
NP -1,900 -5,128 -3,878 -4,944 -4,384 483 988 -
-
NP to SH -1,900 -5,128 -3,878 -4,944 -4,384 483 988 -
-
Tax Rate 238.89% - - - - 59.45% 51.40% -
Total Cost 56,516 48,788 47,755 39,944 35,012 47,965 46,425 13.99%
-
Net Worth 18,552 19,998 25,921 26,239 27,520 28,788 28,807 -25.40%
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 18,552 19,998 25,921 26,239 27,520 28,788 28,807 -25.40%
NOSH 15,993 15,998 16,001 16,000 16,000 15,993 16,004 -0.04%
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 -3.48% -11.75% -8.84% -14.13% -14.31% 1.00% 2.08% -
ROE -10.24% -25.64% -14.96% -18.84% -15.93% 1.68% 3.43% -
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 341.49 272.90 274.21 218.75 191.43 302.93 296.25 9.92%
EPS -11.88 -24.10 -24.24 -30.90 -27.40 3.02 6.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.25 1.62 1.64 1.72 1.80 1.80 -25.37%
Adjusted Per Share Value based on latest NOSH - 15,999
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.52 2.01 2.02 1.61 1.41 2.23 2.18 10.13%
EPS -0.09 -0.24 -0.18 -0.23 -0.20 0.02 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0085 0.0092 0.0119 0.0121 0.0127 0.0133 0.0133 -25.78%
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 31/12/02 30/09/02 -
Price 0.42 0.37 0.34 0.32 0.18 0.22 0.20 -
P/RPS 0.12 0.14 0.12 0.15 0.09 0.07 0.07 43.19%
P/EPS -3.54 -1.15 -1.40 -1.04 -0.66 7.28 3.24 -
EY -28.29 -86.63 -71.29 -96.56 -152.22 13.73 30.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.30 0.21 0.20 0.10 0.12 0.11 120.27%
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 22/06/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 0.20 0.45 0.39 0.31 0.19 0.19 0.20 -
P/RPS 0.06 0.16 0.14 0.14 0.10 0.06 0.07 -9.75%
P/EPS -1.68 -1.40 -1.61 -1.00 -0.69 6.29 3.24 -
EY -59.40 -71.23 -62.15 -99.68 -144.21 15.89 30.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.36 0.24 0.19 0.11 0.11 0.11 33.63%

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