[SAAG] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 37.14%
YoY- 169.8%
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 49,476 42,250 39,892 55,375 55,565 58,372 75,276 -24.38%
PBT 1,512 752 676 1,914 2,058 2,298 3,068 -37.58%
Tax -481 -192 16 -442 -985 -998 -1,104 -42.49%
NP 1,030 560 692 1,472 1,073 1,300 1,964 -34.94%
-
NP to SH 1,030 560 692 1,472 1,073 1,300 1,964 -34.94%
-
Tax Rate 31.81% 25.53% -2.37% 23.09% 47.86% 43.43% 35.98% -
Total Cost 48,445 41,690 39,200 53,903 54,492 57,072 73,312 -24.11%
-
Net Worth 28,167 16,018 27,551 27,348 24,966 24,975 24,949 8.41%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 28,167 16,018 27,551 27,348 24,966 24,975 24,949 8.41%
NOSH 16,004 16,018 16,018 15,993 16,003 16,009 15,993 0.04%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 2.08% 1.33% 1.73% 2.66% 1.93% 2.23% 2.61% -
ROE 3.66% 3.50% 2.51% 5.38% 4.30% 5.21% 7.87% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 309.15 263.76 249.04 346.23 347.20 364.60 470.67 -24.41%
EPS 6.44 3.50 4.32 9.20 6.71 8.12 12.28 -34.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.00 1.72 1.71 1.56 1.56 1.56 8.36%
Adjusted Per Share Value based on latest NOSH - 16,018
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 2.28 1.95 1.84 2.55 2.56 2.69 3.47 -24.40%
EPS 0.05 0.03 0.03 0.07 0.05 0.06 0.09 -32.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.013 0.0074 0.0127 0.0126 0.0115 0.0115 0.0115 8.50%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.17 0.20 0.18 0.42 0.44 0.43 0.63 -
P/RPS 0.05 0.08 0.07 0.12 0.13 0.12 0.13 -47.08%
P/EPS 2.64 5.72 4.17 4.56 6.56 5.30 5.13 -35.75%
EY 37.88 17.48 24.00 21.91 15.24 18.88 19.49 55.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.20 0.10 0.25 0.28 0.28 0.40 -60.28%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 20/11/01 27/08/01 21/05/01 26/02/01 27/11/00 23/08/00 26/05/00 -
Price 0.23 0.22 0.22 0.28 0.43 0.48 0.51 -
P/RPS 0.07 0.08 0.09 0.08 0.12 0.13 0.11 -25.99%
P/EPS 3.57 6.29 5.09 3.04 6.41 5.91 4.15 -9.54%
EY 28.00 15.89 19.64 32.87 15.60 16.92 24.08 10.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.22 0.13 0.16 0.28 0.31 0.33 -46.23%

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