[SAAG] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Announcement Date
14-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -20.45%
YoY- 83.82%
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 48,448 47,413 48,808 51,276 63,733 49,476 42,250 9.52%
PBT 1,191 2,033 2,432 2,180 1,698 1,512 752 35.75%
Tax -708 -1,045 -1,036 -908 -99 -481 -192 138.11%
NP 483 988 1,396 1,272 1,599 1,030 560 -9.36%
-
NP to SH 483 988 1,396 1,272 1,599 1,030 560 -9.36%
-
Tax Rate 59.45% 51.40% 42.60% 41.65% 5.83% 31.81% 25.53% -
Total Cost 47,965 46,425 47,412 50,004 62,134 48,445 41,690 9.77%
-
Net Worth 28,788 28,807 28,656 28,284 28,010 28,167 16,018 47.66%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 28,788 28,807 28,656 28,284 28,010 28,167 16,018 47.66%
NOSH 15,993 16,004 16,009 15,979 16,006 16,004 16,018 -0.10%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.00% 2.08% 2.86% 2.48% 2.51% 2.08% 1.33% -
ROE 1.68% 3.43% 4.87% 4.50% 5.71% 3.66% 3.50% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 302.93 296.25 304.88 320.88 398.18 309.15 263.76 9.64%
EPS 3.02 6.17 8.72 7.96 9.99 6.44 3.50 -9.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.80 1.79 1.77 1.75 1.76 1.00 47.81%
Adjusted Per Share Value based on latest NOSH - 15,979
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 2.23 2.18 2.25 2.36 2.94 2.28 1.95 9.33%
EPS 0.02 0.05 0.06 0.06 0.07 0.05 0.03 -23.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0133 0.0133 0.0132 0.013 0.0129 0.013 0.0074 47.66%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.22 0.20 0.23 0.28 0.23 0.17 0.20 -
P/RPS 0.07 0.07 0.08 0.09 0.06 0.05 0.08 -8.49%
P/EPS 7.28 3.24 2.64 3.52 2.30 2.64 5.72 17.39%
EY 13.73 30.87 37.91 28.43 43.43 37.88 17.48 -14.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.11 0.13 0.16 0.13 0.10 0.20 -28.79%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 23/08/02 14/05/02 27/02/02 20/11/01 27/08/01 -
Price 0.19 0.20 0.25 0.27 0.23 0.23 0.22 -
P/RPS 0.06 0.07 0.08 0.08 0.06 0.07 0.08 -17.40%
P/EPS 6.29 3.24 2.87 3.39 2.30 3.57 6.29 0.00%
EY 15.89 30.87 34.88 29.48 43.43 28.00 15.89 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.11 0.14 0.15 0.13 0.13 0.22 -36.92%

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