[SAAG] QoQ Quarter Result on 31-Dec-2001 [#4]

Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 69.96%
YoY- 23.84%
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 11,156 11,585 12,819 26,626 15,982 11,151 9,973 7.75%
PBT 309 671 545 564 758 207 169 49.47%
Tax -266 -291 -227 262 -272 -100 4 -
NP 43 380 318 826 486 107 173 -60.43%
-
NP to SH 43 380 318 826 486 107 173 -60.43%
-
Tax Rate 86.08% 43.37% 41.65% -46.45% 35.88% 48.31% -2.37% -
Total Cost 11,113 11,205 12,501 25,800 15,496 11,044 9,800 8.73%
-
Net Worth 28,666 28,579 28,284 28,013 28,136 27,391 27,551 2.67%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 28,666 28,579 28,284 28,013 28,136 27,391 27,551 2.67%
NOSH 15,925 15,966 15,979 16,007 15,986 16,018 16,018 -0.38%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 0.39% 3.28% 2.48% 3.10% 3.04% 0.96% 1.73% -
ROE 0.15% 1.33% 1.12% 2.95% 1.73% 0.39% 0.63% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 70.05 72.56 80.22 166.33 99.97 69.61 62.26 8.16%
EPS 0.27 2.38 1.99 5.16 3.04 0.00 1.08 -60.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.79 1.77 1.75 1.76 1.71 1.72 3.07%
Adjusted Per Share Value based on latest NOSH - 16,007
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 0.51 0.53 0.59 1.23 0.74 0.51 0.46 7.11%
EPS 0.00 0.02 0.01 0.04 0.02 0.00 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0132 0.0132 0.013 0.0129 0.013 0.0126 0.0127 2.60%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.20 0.23 0.28 0.23 0.17 0.20 0.18 -
P/RPS 0.29 0.32 0.35 0.14 0.17 0.29 0.29 0.00%
P/EPS 74.07 9.66 14.07 4.46 5.59 29.94 16.67 170.02%
EY 1.35 10.35 7.11 22.43 17.88 3.34 6.00 -62.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.13 0.16 0.13 0.10 0.12 0.10 6.55%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 23/08/02 14/05/02 27/02/02 20/11/01 27/08/01 21/05/01 -
Price 0.20 0.25 0.27 0.23 0.23 0.22 0.22 -
P/RPS 0.29 0.34 0.34 0.14 0.23 0.32 0.35 -11.77%
P/EPS 74.07 10.50 13.57 4.46 7.57 32.94 20.37 136.27%
EY 1.35 9.52 7.37 22.43 13.22 3.04 4.91 -57.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.14 0.15 0.13 0.13 0.13 0.13 -10.53%

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