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

Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -88.68%
YoY- -91.15%
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 9,843 7,657 12,888 11,156 11,585 12,819 26,626 -48.58%
PBT -1,819 -788 -334 309 671 545 564 -
Tax 443 -308 76 -266 -291 -227 262 42.06%
NP -1,376 -1,096 -258 43 380 318 826 -
-
NP to SH -1,376 -1,096 -258 43 380 318 826 -
-
Tax Rate - - - 86.08% 43.37% 41.65% -46.45% -
Total Cost 11,219 8,753 13,146 11,113 11,205 12,501 25,800 -42.69%
-
Net Worth 26,239 27,520 28,844 28,666 28,579 28,284 28,013 -4.27%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 26,239 27,520 28,844 28,666 28,579 28,284 28,013 -4.27%
NOSH 15,999 16,000 16,024 15,925 15,966 15,979 16,007 -0.03%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -13.98% -14.31% -2.00% 0.39% 3.28% 2.48% 3.10% -
ROE -5.24% -3.98% -0.89% 0.15% 1.33% 1.12% 2.95% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 61.52 47.86 80.43 70.05 72.56 80.22 166.33 -48.56%
EPS -8.60 -6.85 -1.61 0.27 2.38 1.99 5.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.72 1.80 1.80 1.79 1.77 1.75 -4.24%
Adjusted Per Share Value based on latest NOSH - 15,925
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 0.45 0.35 0.59 0.51 0.53 0.59 1.23 -48.94%
EPS -0.06 -0.05 -0.01 0.00 0.02 0.01 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0121 0.0127 0.0133 0.0132 0.0132 0.013 0.0129 -4.18%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.32 0.18 0.22 0.20 0.23 0.28 0.23 -
P/RPS 0.52 0.38 0.27 0.29 0.32 0.35 0.14 140.41%
P/EPS -3.72 -2.63 -13.66 74.07 9.66 14.07 4.46 -
EY -26.88 -38.06 -7.32 1.35 10.35 7.11 22.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.10 0.12 0.11 0.13 0.16 0.13 33.37%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 23/08/02 14/05/02 27/02/02 -
Price 0.31 0.19 0.19 0.20 0.25 0.27 0.23 -
P/RPS 0.50 0.40 0.24 0.29 0.34 0.34 0.14 134.19%
P/EPS -3.60 -2.77 -11.80 74.07 10.50 13.57 4.46 -
EY -27.74 -36.05 -8.47 1.35 9.52 7.37 22.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.11 0.11 0.11 0.14 0.15 0.13 28.87%

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