[SAAG] QoQ Quarter Result on 31-Dec-2000 [#4]

Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 330.32%
YoY- 134.51%
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 15,982 11,151 9,973 13,701 12,488 10,367 18,819 -10.31%
PBT 758 207 169 370 395 382 767 -0.78%
Tax -272 -100 4 297 -240 -223 -276 -0.96%
NP 486 107 173 667 155 159 491 -0.67%
-
NP to SH 486 107 173 667 155 159 491 -0.67%
-
Tax Rate 35.88% 48.31% -2.37% -80.27% 60.76% 58.38% 35.98% -
Total Cost 15,496 11,044 9,800 13,034 12,333 10,208 18,328 -10.57%
-
Net Worth 28,136 27,391 27,551 27,392 24,927 25,054 24,949 8.33%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 28,136 27,391 27,551 27,392 24,927 25,054 24,949 8.33%
NOSH 15,986 16,018 16,018 16,018 15,979 16,060 15,993 -0.02%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 3.04% 0.96% 1.73% 4.87% 1.24% 1.53% 2.61% -
ROE 1.73% 0.39% 0.63% 2.43% 0.62% 0.63% 1.97% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 99.97 69.61 62.26 85.53 78.15 64.55 117.67 -10.28%
EPS 3.04 0.00 1.08 4.17 0.97 0.99 3.07 -0.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.71 1.72 1.71 1.56 1.56 1.56 8.36%
Adjusted Per Share Value based on latest NOSH - 16,018
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 0.74 0.51 0.46 0.63 0.58 0.48 0.87 -10.21%
EPS 0.02 0.00 0.01 0.03 0.01 0.01 0.02 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.013 0.0126 0.0127 0.0126 0.0115 0.0115 0.0115 8.50%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.17 0.20 0.18 0.42 0.44 0.43 0.63 -
P/RPS 0.17 0.29 0.29 0.49 0.56 0.67 0.54 -53.68%
P/EPS 5.59 29.94 16.67 10.09 45.36 43.43 20.52 -57.94%
EY 17.88 3.34 6.00 9.91 2.20 2.30 4.87 137.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.12 0.10 0.25 0.28 0.28 0.40 -60.28%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 20/11/01 27/08/01 21/05/01 26/02/01 27/11/00 23/08/00 26/05/00 -
Price 0.23 0.22 0.22 0.28 0.43 0.48 0.51 -
P/RPS 0.23 0.32 0.35 0.33 0.55 0.74 0.43 -34.08%
P/EPS 7.57 32.94 20.37 6.72 44.33 48.48 16.61 -40.74%
EY 13.22 3.04 4.91 14.87 2.26 2.06 6.02 68.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.13 0.13 0.16 0.28 0.31 0.33 -46.23%

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