[SAM] QoQ Quarter Result on 30-Jun-2001 [#4]

Announcement Date
24-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
30-Jun-2001 [#4]
Profit Trend
QoQ- 103.94%
YoY- -97.61%
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 13,658 21,886 19,870 23,597 15,776 23,736 24,529 -32.34%
PBT -557 4,962 2,932 -135 -2,456 3,061 3,571 -
Tax 557 -365 -378 234 2,456 -26 -619 -
NP 0 4,597 2,554 99 0 3,035 2,952 -
-
NP to SH -643 4,597 2,554 99 -2,512 3,035 2,952 -
-
Tax Rate - 7.36% 12.89% - - 0.85% 17.33% -
Total Cost 13,658 17,289 17,316 23,498 15,776 20,701 21,577 -26.29%
-
Net Worth 93,005 104,500 102,468 91,574 95,229 97,737 94,628 -1.14%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - 2,474 - - - -
Div Payout % - - - 2,500.00% - - - -
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 93,005 104,500 102,468 91,574 95,229 97,737 94,628 -1.14%
NOSH 57,410 51,478 51,491 49,499 51,475 51,440 51,428 7.61%
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 0.00% 21.00% 12.85% 0.42% 0.00% 12.79% 12.03% -
ROE -0.69% 4.40% 2.49% 0.11% -2.64% 3.11% 3.12% -
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 23.79 42.52 38.59 47.67 30.65 46.14 47.70 -37.13%
EPS -1.12 8.93 4.96 0.20 -4.88 5.90 5.74 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.62 2.03 1.99 1.85 1.85 1.90 1.84 -8.14%
Adjusted Per Share Value based on latest NOSH - 49,499
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 2.02 3.23 2.94 3.49 2.33 3.51 3.62 -32.24%
EPS -0.09 0.68 0.38 0.01 -0.37 0.45 0.44 -
DPS 0.00 0.00 0.00 0.37 0.00 0.00 0.00 -
NAPS 0.1374 0.1544 0.1514 0.1353 0.1407 0.1444 0.1398 -1.14%
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 2.92 3.16 2.18 2.13 2.28 3.16 4.82 -
P/RPS 12.27 7.43 5.65 4.47 7.44 6.85 10.11 13.79%
P/EPS -260.71 35.39 43.95 1,065.00 -46.72 53.56 83.97 -
EY -0.38 2.83 2.28 0.09 -2.14 1.87 1.19 -
DY 0.00 0.00 0.00 2.35 0.00 0.00 0.00 -
P/NAPS 1.80 1.56 1.10 1.15 1.23 1.66 2.62 -22.15%
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 28/05/02 05/02/02 04/01/02 24/08/01 06/07/01 12/02/01 13/11/00 -
Price 2.75 2.72 3.50 2.69 2.20 2.85 4.30 -
P/RPS 11.56 6.40 9.07 5.64 7.18 6.18 9.02 18.00%
P/EPS -245.54 30.46 70.56 1,345.00 -45.08 48.31 74.91 -
EY -0.41 3.28 1.42 0.07 -2.22 2.07 1.33 -
DY 0.00 0.00 0.00 1.86 0.00 0.00 0.00 -
P/NAPS 1.70 1.34 1.76 1.45 1.19 1.50 2.34 -19.20%

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