[SAAG] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -218.8%
YoY- 77.52%
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 156,890 134,740 76,707 62,709 52,296 54,616 43,660 134.78%
PBT 6,422 2,040 53 -1,100 -3,054 1,368 -6,566 -
Tax -584 -1,216 -1,087 228 3,788 -3,268 1,438 -
NP 5,838 824 -1,034 -872 734 -1,900 -5,128 -
-
NP to SH 2,680 824 -1,034 -872 734 -1,900 -5,128 -
-
Tax Rate 9.09% 59.61% 2,050.94% - - 238.89% - -
Total Cost 151,052 133,916 77,741 63,581 51,562 56,516 48,788 112.57%
-
Net Worth 44,564 42,599 51,251 42,678 43,911 18,552 19,998 70.69%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 44,564 42,599 51,251 42,678 43,911 18,552 19,998 70.69%
NOSH 30,733 29,999 30,689 30,704 16,026 15,993 15,998 54.59%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 3.72% 0.61% -1.35% -1.39% 1.40% -3.48% -11.75% -
ROE 6.01% 1.93% -2.02% -2.04% 1.67% -10.24% -25.64% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 510.48 449.13 249.94 204.24 326.32 341.49 272.90 51.87%
EPS 8.72 0.68 -3.37 -2.84 4.58 -11.88 -24.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.42 1.67 1.39 2.74 1.16 1.25 10.41%
Adjusted Per Share Value based on latest NOSH - 30,660
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 7.23 6.21 3.53 2.89 2.41 2.52 2.01 134.94%
EPS 0.12 0.04 -0.05 -0.04 0.03 -0.09 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0205 0.0196 0.0236 0.0197 0.0202 0.0085 0.0092 70.68%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.09 0.20 0.20 0.21 0.18 0.42 0.37 -
P/RPS 0.02 0.04 0.08 0.10 0.06 0.12 0.14 -72.70%
P/EPS 1.03 7.28 -5.94 -7.39 3.93 -3.54 -1.15 -
EY 96.89 13.73 -16.85 -13.52 25.44 -28.29 -86.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.14 0.12 0.15 0.07 0.36 0.30 -65.83%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 30/05/05 24/02/05 29/11/04 23/08/04 22/06/04 27/02/04 -
Price 0.10 0.06 0.20 0.20 0.18 0.20 0.45 -
P/RPS 0.02 0.01 0.08 0.10 0.06 0.06 0.16 -75.03%
P/EPS 1.15 2.18 -5.94 -7.04 3.93 -1.68 -1.40 -
EY 87.20 45.78 -16.85 -14.20 25.44 -59.40 -71.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.04 0.12 0.14 0.07 0.17 0.36 -66.47%

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