[SAB] QoQ Cumulative Quarter Result on 31-Jul-2004 [#1]

Announcement Date
30-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- -100.58%
YoY- -102.3%
View:
Show?
Cumulative Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 375,057 294,116 205,413 102,988 358,671 255,771 168,959 70.25%
PBT 12,903 5,168 3,207 994 15,074 12,466 7,395 44.98%
Tax -330 -2,188 -1,880 -1,053 -4,956 -1,558 -724 -40.80%
NP 12,573 2,980 1,327 -59 10,118 10,908 6,671 52.63%
-
NP to SH 12,573 2,980 1,327 -59 10,118 10,908 6,671 52.63%
-
Tax Rate 2.56% 42.34% 58.62% 105.94% 32.88% 12.50% 9.79% -
Total Cost 362,484 291,136 204,086 103,047 348,553 244,863 162,288 70.95%
-
Net Worth 367,154 344,477 351,586 376,125 352,111 344,958 345,087 4.22%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 10,274 10,252 - - 54,803 54,755 41,955 -60.89%
Div Payout % 81.72% 344.04% - - 541.64% 501.97% 628.93% -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 367,154 344,477 351,586 376,125 352,111 344,958 345,087 4.22%
NOSH 136,998 136,697 136,804 147,500 137,008 136,888 104,889 19.50%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 3.35% 1.01% 0.65% -0.06% 2.82% 4.26% 3.95% -
ROE 3.42% 0.87% 0.38% -0.02% 2.87% 3.16% 1.93% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 273.77 215.16 150.15 69.82 261.79 186.85 161.08 42.46%
EPS 9.18 2.18 0.97 -0.04 8.62 7.97 6.36 27.74%
DPS 7.50 7.50 0.00 0.00 40.00 40.00 40.00 -67.27%
NAPS 2.68 2.52 2.57 2.55 2.57 2.52 3.29 -12.78%
Adjusted Per Share Value based on latest NOSH - 147,500
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 273.90 214.79 150.01 75.21 261.93 186.78 123.39 70.24%
EPS 9.18 2.18 0.97 -0.04 7.39 7.97 4.87 52.65%
DPS 7.50 7.49 0.00 0.00 40.02 39.99 30.64 -60.90%
NAPS 2.6813 2.5156 2.5676 2.7468 2.5714 2.5192 2.5201 4.22%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 1.70 1.85 1.91 1.88 2.00 2.20 3.02 -
P/RPS 0.62 0.86 1.27 2.69 0.76 1.18 1.87 -52.12%
P/EPS 18.52 84.86 196.91 -4,700.00 27.08 27.61 47.48 -46.64%
EY 5.40 1.18 0.51 -0.02 3.69 3.62 2.11 87.20%
DY 4.41 4.05 0.00 0.00 20.00 18.18 13.25 -52.00%
P/NAPS 0.63 0.73 0.74 0.74 0.78 0.87 0.92 -22.32%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 28/06/05 31/03/05 27/12/04 30/09/04 28/06/04 30/03/04 30/12/03 -
Price 1.78 1.77 1.79 1.87 1.98 2.15 2.18 -
P/RPS 0.65 0.82 1.19 2.68 0.76 1.15 1.35 -38.59%
P/EPS 19.40 81.19 184.54 -4,675.00 26.81 26.98 34.28 -31.60%
EY 5.16 1.23 0.54 -0.02 3.73 3.71 2.92 46.21%
DY 4.21 4.24 0.00 0.00 20.20 18.60 18.35 -62.55%
P/NAPS 0.66 0.70 0.70 0.73 0.77 0.85 0.66 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