[SAAG] QoQ 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- -221.26%
YoY- -133.64%
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 44,760 33,685 29,675 20,884 12,494 13,654 10,752 159.00%
PBT 2,769 510 878 702 -1,869 342 -3,065 -
Tax -56 -304 -1,258 -1,723 2,711 -817 846 -
NP 2,713 206 -380 -1,021 842 -475 -2,219 -
-
NP to SH 1,289 206 -380 -1,021 842 -475 -2,219 -
-
Tax Rate 2.02% 59.61% 143.28% 245.44% - 238.89% - -
Total Cost 42,047 33,479 30,055 21,905 11,652 14,129 12,971 119.18%
-
Net Worth 44,501 42,599 43,844 42,618 43,860 18,552 19,674 72.39%
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 44,501 42,599 43,844 42,618 43,860 18,552 19,674 72.39%
NOSH 30,690 29,999 30,660 30,660 16,007 15,993 15,995 54.47%
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 6.06% 0.61% -1.28% -4.89% 6.74% -3.48% -20.64% -
ROE 2.90% 0.48% -0.87% -2.40% 1.92% -2.56% -11.28% -
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 145.84 112.28 96.79 68.11 78.05 85.37 67.22 67.67%
EPS 4.20 0.17 -1.24 -3.33 5.26 -2.97 -10.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.42 1.43 1.39 2.74 1.16 1.23 11.60%
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 2.06 1.55 1.37 0.96 0.58 0.63 0.50 157.22%
EPS 0.06 0.01 -0.02 -0.05 0.04 -0.02 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0205 0.0196 0.0202 0.0196 0.0202 0.0085 0.0091 71.93%
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 0.06 0.18 0.21 0.31 0.23 0.49 0.55 -77.19%
P/EPS 2.14 29.13 -16.14 -6.31 3.42 -14.14 -2.67 -
EY 46.67 3.43 -6.20 -15.86 29.22 -7.07 -37.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.14 0.14 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 0.07 0.05 0.21 0.29 0.23 0.23 0.67 -77.84%
P/EPS 2.38 8.74 -16.14 -6.01 3.42 -6.73 -3.24 -
EY 42.00 11.44 -6.20 -16.65 29.22 -14.85 -30.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.04 0.14 0.14 0.07 0.17 0.37 -67.07%

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