[SAAG] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 0.95%
YoY- 410.24%
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 198,820 189,980 212,540 205,097 156,890 134,740 76,707 89.01%
PBT 19,068 20,192 9,606 6,321 6,422 2,040 53 5013.29%
Tax -3,650 -7,748 -2,608 -666 -584 -1,216 -1,087 124.73%
NP 15,418 12,444 6,998 5,654 5,838 824 -1,034 -
-
NP to SH 10,422 8,952 3,118 2,705 2,680 824 -1,034 -
-
Tax Rate 19.14% 38.37% 27.15% 10.54% 9.09% 59.61% 2,050.94% -
Total Cost 183,402 177,536 205,542 199,442 151,052 133,916 77,741 77.49%
-
Net Worth 50,429 73,844 69,111 63,818 44,564 42,599 51,251 -1.07%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 50,429 73,844 69,111 63,818 44,564 42,599 51,251 -1.07%
NOSH 31,716 47,641 44,019 44,013 30,733 29,999 30,689 2.22%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.75% 6.55% 3.29% 2.76% 3.72% 0.61% -1.35% -
ROE 20.67% 12.12% 4.51% 4.24% 6.01% 1.93% -2.02% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 626.87 398.77 482.83 465.99 510.48 449.13 249.94 84.90%
EPS 32.86 27.84 7.09 6.16 8.72 0.68 -3.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.55 1.57 1.45 1.45 1.42 1.67 -3.22%
Adjusted Per Share Value based on latest NOSH - 43,885
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.16 8.75 9.79 9.45 7.23 6.21 3.53 89.16%
EPS 0.48 0.41 0.14 0.12 0.12 0.04 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0232 0.034 0.0318 0.0294 0.0205 0.0196 0.0236 -1.13%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.12 0.12 0.08 0.09 0.09 0.20 0.20 -
P/RPS 0.02 0.03 0.02 0.02 0.02 0.04 0.08 -60.41%
P/EPS 0.37 0.64 1.13 1.46 1.03 7.28 -5.94 -
EY 273.83 156.59 88.54 68.30 96.89 13.73 -16.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.08 0.05 0.06 0.06 0.14 0.12 -23.74%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 21/08/06 09/06/06 27/02/06 29/11/05 25/08/05 30/05/05 24/02/05 -
Price 0.14 0.10 0.09 0.08 0.10 0.06 0.20 -
P/RPS 0.02 0.03 0.02 0.02 0.02 0.01 0.08 -60.41%
P/EPS 0.43 0.53 1.27 1.30 1.15 2.18 -5.94 -
EY 234.71 187.90 78.70 76.83 87.20 45.78 -16.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.06 0.06 0.06 0.07 0.04 0.12 -17.49%

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