[SAAG] QoQ Quarter Result on 30-Jun-2001 [#2]

Announcement Date
27-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -38.15%
YoY- -32.7%
View:
Show?
Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 12,819 26,626 15,982 11,151 9,973 13,701 12,488 1.76%
PBT 545 564 758 207 169 370 395 23.96%
Tax -227 262 -272 -100 4 297 -240 -3.64%
NP 318 826 486 107 173 667 155 61.53%
-
NP to SH 318 826 486 107 173 667 155 61.53%
-
Tax Rate 41.65% -46.45% 35.88% 48.31% -2.37% -80.27% 60.76% -
Total Cost 12,501 25,800 15,496 11,044 9,800 13,034 12,333 0.90%
-
Net Worth 28,284 28,013 28,136 27,391 27,551 27,392 24,927 8.79%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 28,284 28,013 28,136 27,391 27,551 27,392 24,927 8.79%
NOSH 15,979 16,007 15,986 16,018 16,018 16,018 15,979 0.00%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 2.48% 3.10% 3.04% 0.96% 1.73% 4.87% 1.24% -
ROE 1.12% 2.95% 1.73% 0.39% 0.63% 2.43% 0.62% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 80.22 166.33 99.97 69.61 62.26 85.53 78.15 1.75%
EPS 1.99 5.16 3.04 0.00 1.08 4.17 0.97 61.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.75 1.76 1.71 1.72 1.71 1.56 8.79%
Adjusted Per Share Value based on latest NOSH - 16,018
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 0.59 1.23 0.74 0.51 0.46 0.63 0.58 1.14%
EPS 0.01 0.04 0.02 0.00 0.01 0.03 0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.013 0.0129 0.013 0.0126 0.0127 0.0126 0.0115 8.52%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 0.28 0.23 0.17 0.20 0.18 0.42 0.44 -
P/RPS 0.35 0.14 0.17 0.29 0.29 0.49 0.56 -26.92%
P/EPS 14.07 4.46 5.59 29.94 16.67 10.09 45.36 -54.20%
EY 7.11 22.43 17.88 3.34 6.00 9.91 2.20 118.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.13 0.10 0.12 0.10 0.25 0.28 -31.16%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 14/05/02 27/02/02 20/11/01 27/08/01 21/05/01 26/02/01 27/11/00 -
Price 0.27 0.23 0.23 0.22 0.22 0.28 0.43 -
P/RPS 0.34 0.14 0.23 0.32 0.35 0.33 0.55 -27.45%
P/EPS 13.57 4.46 7.57 32.94 20.37 6.72 44.33 -54.61%
EY 7.37 22.43 13.22 3.04 4.91 14.87 2.26 120.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.13 0.13 0.13 0.13 0.16 0.28 -34.06%

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