[SAPRES] QoQ TTM Result on 31-Jul-2008 [#2]

Announcement Date
23-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- 20.42%
YoY- 63.81%
View:
Show?
TTM Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 240,537 231,182 233,591 238,088 233,438 204,352 183,256 19.90%
PBT 5,751 1,474 -4,243 -6,224 -8,429 -10,308 -7,107 -
Tax -7,325 -6,015 772 2,427 3,658 3,645 -863 316.64%
NP -1,574 -4,541 -3,471 -3,797 -4,771 -6,663 -7,970 -66.12%
-
NP to SH -1,574 -4,541 -3,471 -3,797 -4,771 -6,663 -7,970 -66.12%
-
Tax Rate 127.37% 408.07% - - - - - -
Total Cost 242,111 235,723 237,062 241,885 238,209 211,015 191,226 17.05%
-
Net Worth 143,938 142,349 146,899 145,022 147,223 147,769 150,429 -2.90%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 143,938 142,349 146,899 145,022 147,223 147,769 150,429 -2.90%
NOSH 139,745 139,558 141,249 139,444 140,212 139,404 140,588 -0.40%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin -0.65% -1.96% -1.49% -1.59% -2.04% -3.26% -4.35% -
ROE -1.09% -3.19% -2.36% -2.62% -3.24% -4.51% -5.30% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 172.12 165.65 165.37 170.74 166.49 146.59 130.35 20.37%
EPS -1.13 -3.25 -2.46 -2.72 -3.40 -4.78 -5.67 -65.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.02 1.04 1.04 1.05 1.06 1.07 -2.51%
Adjusted Per Share Value based on latest NOSH - 139,444
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 172.30 165.60 167.33 170.55 167.22 146.38 131.27 19.89%
EPS -1.13 -3.25 -2.49 -2.72 -3.42 -4.77 -5.71 -66.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0311 1.0197 1.0523 1.0388 1.0546 1.0585 1.0776 -2.90%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.22 0.16 0.14 0.23 0.31 0.31 0.47 -
P/RPS 0.13 0.10 0.08 0.13 0.19 0.21 0.36 -49.32%
P/EPS -19.53 -4.92 -5.70 -8.45 -9.11 -6.49 -8.29 77.14%
EY -5.12 -20.34 -17.55 -11.84 -10.98 -15.42 -12.06 -43.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.16 0.13 0.22 0.30 0.29 0.44 -38.95%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 22/06/09 27/03/09 19/12/08 23/09/08 30/06/08 18/03/08 10/12/07 -
Price 0.28 0.14 0.17 0.20 0.23 0.23 0.40 -
P/RPS 0.16 0.08 0.10 0.12 0.14 0.16 0.31 -35.68%
P/EPS -24.86 -4.30 -6.92 -7.34 -6.76 -4.81 -7.06 131.63%
EY -4.02 -23.24 -14.45 -13.61 -14.79 -20.78 -14.17 -56.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.14 0.16 0.19 0.22 0.22 0.37 -18.96%

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