[SAAG] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -278.2%
YoY- 77.52%
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 78,445 33,685 76,707 47,032 26,148 13,654 43,660 47.84%
PBT 3,211 510 53 -825 -1,527 342 -6,566 -
Tax -292 -304 -1,087 171 1,894 -817 1,438 -
NP 2,919 206 -1,034 -654 367 -475 -5,128 -
-
NP to SH 1,340 206 -1,034 -654 367 -475 -5,128 -
-
Tax Rate 9.09% 59.61% 2,050.94% - - 238.89% - -
Total Cost 75,526 33,479 77,741 47,686 25,781 14,129 48,788 33.85%
-
Net Worth 44,564 42,599 51,251 42,678 43,911 18,552 19,998 70.69%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 44,564 42,599 51,251 42,678 43,911 18,552 19,998 70.69%
NOSH 30,733 29,999 30,689 30,704 16,026 15,993 15,998 54.59%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 3.72% 0.61% -1.35% -1.39% 1.40% -3.48% -11.75% -
ROE 3.01% 0.48% -2.02% -1.53% 0.84% -2.56% -25.64% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 255.24 112.28 249.94 153.18 163.16 85.37 272.90 -4.36%
EPS 4.36 0.17 -3.37 -2.13 2.29 -2.97 -24.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.42 1.67 1.39 2.74 1.16 1.25 10.41%
Adjusted Per Share Value based on latest NOSH - 30,660
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 3.61 1.55 3.53 2.17 1.20 0.63 2.01 47.80%
EPS 0.06 0.01 -0.05 -0.03 0.02 -0.02 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0205 0.0196 0.0236 0.0197 0.0202 0.0085 0.0092 70.68%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.09 0.20 0.20 0.21 0.18 0.42 0.37 -
P/RPS 0.04 0.18 0.08 0.14 0.11 0.49 0.14 -56.65%
P/EPS 2.06 29.13 -5.94 -9.86 7.86 -14.14 -1.15 -
EY 48.44 3.43 -16.85 -10.14 12.72 -7.07 -86.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.14 0.12 0.15 0.07 0.36 0.30 -65.83%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 30/05/05 24/02/05 29/11/04 23/08/04 22/06/04 27/02/04 -
Price 0.10 0.06 0.20 0.20 0.18 0.20 0.45 -
P/RPS 0.04 0.05 0.08 0.13 0.11 0.23 0.16 -60.34%
P/EPS 2.29 8.74 -5.94 -9.39 7.86 -6.73 -1.40 -
EY 43.60 11.44 -16.85 -10.65 12.72 -14.85 -71.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.04 0.12 0.14 0.07 0.17 0.36 -66.47%

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