[SAAG] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 21.55%
YoY- -492.58%
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 52,296 54,616 43,660 43,877 35,000 30,628 48,448 5.23%
PBT -3,054 1,368 -6,566 -4,668 -5,214 -3,152 1,191 -
Tax 3,788 -3,268 1,438 789 270 -1,232 -708 -
NP 734 -1,900 -5,128 -3,878 -4,944 -4,384 483 32.21%
-
NP to SH 734 -1,900 -5,128 -3,878 -4,944 -4,384 483 32.21%
-
Tax Rate - 238.89% - - - - 59.45% -
Total Cost 51,562 56,516 48,788 47,755 39,944 35,012 47,965 4.94%
-
Net Worth 43,911 18,552 19,998 25,921 26,239 27,520 28,788 32.54%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 43,911 18,552 19,998 25,921 26,239 27,520 28,788 32.54%
NOSH 16,026 15,993 15,998 16,001 16,000 16,000 15,993 0.13%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.40% -3.48% -11.75% -8.84% -14.13% -14.31% 1.00% -
ROE 1.67% -10.24% -25.64% -14.96% -18.84% -15.93% 1.68% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 326.32 341.49 272.90 274.21 218.75 191.43 302.93 5.08%
EPS 4.58 -11.88 -24.10 -24.24 -30.90 -27.40 3.02 32.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 1.16 1.25 1.62 1.64 1.72 1.80 32.36%
Adjusted Per Share Value based on latest NOSH - 16,007
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 2.41 2.52 2.01 2.02 1.61 1.41 2.23 5.31%
EPS 0.03 -0.09 -0.24 -0.18 -0.23 -0.20 0.02 31.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0202 0.0085 0.0092 0.0119 0.0121 0.0127 0.0133 32.16%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.18 0.42 0.37 0.34 0.32 0.18 0.22 -
P/RPS 0.06 0.12 0.14 0.12 0.15 0.09 0.07 -9.77%
P/EPS 3.93 -3.54 -1.15 -1.40 -1.04 -0.66 7.28 -33.72%
EY 25.44 -28.29 -86.63 -71.29 -96.56 -152.22 13.73 50.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.36 0.30 0.21 0.20 0.10 0.12 -30.20%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/08/04 22/06/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.18 0.20 0.45 0.39 0.31 0.19 0.19 -
P/RPS 0.06 0.06 0.16 0.14 0.14 0.10 0.06 0.00%
P/EPS 3.93 -1.68 -1.40 -1.61 -1.00 -0.69 6.29 -26.93%
EY 25.44 -59.40 -71.23 -62.15 -99.68 -144.21 15.89 36.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.17 0.36 0.24 0.19 0.11 0.11 -26.03%

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