[SAPCRES] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Announcement Date
20-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -256.51%
YoY- -163.73%
View:
Show?
Cumulative Result
30/04/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 0 97,980 599,669 454,739 286,345 97,586 767,571 -
PBT 0 -10,520 -89,004 2,146 18,380 5,497 57,788 -
Tax 0 -3,187 -25,958 -19,508 -7,287 -1,873 -22,668 -
NP 0 -13,707 -114,962 -17,362 11,093 3,624 35,120 -
-
NP to SH 0 -13,707 -114,962 -17,362 11,093 3,624 35,120 -
-
Tax Rate - - - 909.04% 39.65% 34.07% 39.23% -
Total Cost 0 111,687 714,631 472,101 275,252 93,962 732,451 -
-
Net Worth 0 213,674 228,847 327,384 355,370 350,269 344,001 -
Dividend
30/04/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 0 213,674 228,847 327,384 355,370 350,269 344,001 -
NOSH 75,771 75,771 75,777 75,783 75,771 75,815 75,771 0.00%
Ratio Analysis
30/04/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 0.00% -13.99% -19.17% -3.82% 3.87% 3.71% 4.58% -
ROE 0.00% -6.41% -50.24% -5.30% 3.12% 1.03% 10.21% -
Per Share
30/04/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 0.00 129.31 791.36 600.05 377.90 128.71 1,013.01 -
EPS 0.00 -18.09 -151.71 -22.91 14.64 4.78 46.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 2.82 3.02 4.32 4.69 4.62 4.54 -
Adjusted Per Share Value based on latest NOSH - 75,778
30/04/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 0.00 7.67 46.95 35.60 22.42 7.64 60.09 -
EPS 0.00 -1.07 -9.00 -1.36 0.87 0.28 2.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1673 0.1792 0.2563 0.2782 0.2742 0.2693 -
Price Multiplier on Financial Quarter End Date
30/04/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/04/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - -
Price 3.50 3.50 2.82 3.04 3.60 4.12 0.00 -
P/RPS 0.00 2.71 0.36 0.51 0.95 3.20 0.00 -
P/EPS 0.00 -19.35 -1.86 -13.27 24.59 86.19 0.00 -
EY 0.00 -5.17 -53.80 -7.54 4.07 1.16 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.24 0.93 0.70 0.77 0.89 0.00 -
Price Multiplier on Announcement Date
30/04/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date - 27/05/03 28/02/03 20/11/02 27/08/02 31/05/02 28/02/02 -
Price 0.00 3.54 3.32 3.20 3.54 3.88 0.00 -
P/RPS 0.00 2.74 0.42 0.53 0.94 3.01 0.00 -
P/EPS 0.00 -19.57 -2.19 -13.97 24.18 81.17 0.00 -
EY 0.00 -5.11 -45.70 -7.16 4.14 1.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.26 1.10 0.74 0.75 0.84 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