[SSB8] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 95.41%
YoY--%
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 3,395 13,627 10,252 7,517 3,549 0 0 -
PBT 942 4,732 4,255 3,255 1,667 0 0 -
Tax 0 -1,560 -1,616 -1,617 -1,672 0 0 -
NP 942 3,172 2,639 1,638 -5 0 0 -
-
NP to SH 942 4,899 4,366 3,365 1,722 0 0 -
-
Tax Rate 0.00% 32.97% 37.98% 49.68% 100.30% - - -
Total Cost 2,453 10,455 7,613 5,879 3,554 0 0 -
-
Net Worth 34,705 38,097 34,802 0 8,815 0 0 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 34,705 38,097 34,802 0 8,815 0 0 -
NOSH 247,894 273,687 250,919 102,049 187,173 0 0 -
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 27.75% 23.28% 25.74% 21.79% -0.14% 0.00% 0.00% -
ROE 2.71% 12.86% 12.55% 0.00% 19.53% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1.37 4.98 4.09 7.37 1.90 0.00 0.00 -
EPS 0.38 1.79 1.74 0.73 0.92 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.1392 0.1387 0.00 0.0471 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 102,049
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 0.15 0.60 0.45 0.33 0.16 0.00 0.00 -
EPS 0.04 0.22 0.19 0.15 0.08 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0153 0.0168 0.0153 0.00 0.0039 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 - - - -
Price 0.49 0.61 0.55 0.54 0.00 0.00 0.00 -
P/RPS 35.78 12.25 13.46 7.33 0.00 0.00 0.00 -
P/EPS 128.95 34.08 31.61 16.38 0.00 0.00 0.00 -
EY 0.78 2.93 3.16 6.11 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 4.38 3.97 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 30/11/04 26/08/04 31/05/04 - - -
Price 0.40 0.57 0.62 0.56 0.00 0.00 0.00 -
P/RPS 29.21 11.45 15.17 7.60 0.00 0.00 0.00 -
P/EPS 105.26 31.84 35.63 16.98 0.00 0.00 0.00 -
EY 0.95 3.14 2.81 5.89 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 4.09 4.47 0.00 0.00 0.00 0.00 -

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