[SAB] QoQ Cumulative Quarter Result on 30-Apr-2000 [#4]

Announcement Date
13-Sep-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2000
Quarter
30-Apr-2000 [#4]
Profit Trend
QoQ- 212.69%
YoY- 4.12%
Quarter Report
View:
Show?
Cumulative Result
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
Revenue 181,892 129,714 66,442 252,062 188,768 124,427 62,751 -1.07%
PBT 29,269 23,886 9,527 33,814 10,885 9,538 2,573 -2.43%
Tax -67 16 -18 -403 -200 -128 60 -
NP 29,202 23,902 9,509 33,411 10,685 9,410 2,633 -2.41%
-
NP to SH 29,202 23,902 9,509 33,411 10,685 9,410 2,633 -2.41%
-
Tax Rate 0.23% -0.07% 0.19% 1.19% 1.84% 1.34% -2.33% -
Total Cost 152,690 105,812 56,933 218,651 178,083 115,017 60,118 -0.94%
-
Net Worth 293,592 291,564 278,874 266,365 284,164 207,019 280,121 -0.04%
Dividend
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
Net Worth 293,592 291,564 278,874 266,365 284,164 207,019 280,121 -0.04%
NOSH 104,854 104,879 104,840 104,868 104,857 72,384 73,138 -0.36%
Ratio Analysis
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
NP Margin 16.05% 18.43% 14.31% 13.26% 5.66% 7.56% 4.20% -
ROE 9.95% 8.20% 3.41% 12.54% 3.76% 4.55% 0.94% -
Per Share
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
RPS 173.47 123.68 63.37 240.36 180.02 171.90 85.80 -0.71%
EPS 27.85 22.79 9.07 31.86 10.19 13.00 3.60 -2.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.78 2.66 2.54 2.71 2.86 3.83 0.31%
Adjusted Per Share Value based on latest NOSH - 104,873
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
RPS 132.83 94.73 48.52 184.08 137.85 90.87 45.83 -1.07%
EPS 21.33 17.46 6.94 24.40 7.80 6.87 1.92 -2.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.144 2.1292 2.0366 1.9452 2.0752 1.5118 2.0457 -0.04%
Price Multiplier on Financial Quarter End Date
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
Date 31/01/01 31/10/00 31/07/00 28/04/00 31/01/00 - - -
Price 1.75 1.75 1.89 1.96 1.80 0.00 0.00 -
P/RPS 1.01 1.41 2.98 0.82 1.00 0.00 0.00 -100.00%
P/EPS 6.28 7.68 20.84 6.15 17.66 0.00 0.00 -100.00%
EY 15.91 13.02 4.80 16.26 5.66 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.71 0.77 0.66 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
Date 29/03/01 22/12/00 29/09/00 13/09/00 27/03/00 30/12/99 01/10/99 -
Price 1.75 1.56 1.80 1.77 2.05 0.00 0.00 -
P/RPS 1.01 1.26 2.84 0.74 1.14 0.00 0.00 -100.00%
P/EPS 6.28 6.85 19.85 5.56 20.12 0.00 0.00 -100.00%
EY 15.91 14.61 5.04 18.00 4.97 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.56 0.68 0.70 0.76 0.00 0.00 -100.00%

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