[SAAG] YoY Annualized Quarter Result on 30-Jun-2001 [#2]

Announcement Date
27-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -19.08%
YoY- -56.92%
View:
Show?
Annualized Quarter Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 52,296 35,000 48,808 42,250 58,372 51,186 -0.02%
PBT -3,054 -5,214 2,432 752 2,298 320 -
Tax 3,788 270 -1,036 -192 -998 -32 -
NP 734 -4,944 1,396 560 1,300 288 -0.97%
-
NP to SH 734 -4,944 1,396 560 1,300 288 -0.97%
-
Tax Rate - - 42.60% 25.53% 43.43% 10.00% -
Total Cost 51,562 39,944 47,412 41,690 57,072 50,898 -0.01%
-
Net Worth 43,911 26,239 28,656 16,018 24,975 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 43,911 26,239 28,656 16,018 24,975 0 -100.00%
NOSH 16,026 16,000 16,009 16,018 16,009 16,000 -0.00%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 1.40% -14.13% 2.86% 1.33% 2.23% 0.56% -
ROE 1.67% -18.84% 4.87% 3.50% 5.21% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 326.32 218.75 304.88 263.76 364.60 319.91 -0.02%
EPS 4.58 -30.90 8.72 3.50 8.12 1.80 -0.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 1.64 1.79 1.00 1.56 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 16,018
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 2.41 1.61 2.25 1.95 2.69 2.36 -0.02%
EPS 0.03 -0.23 0.06 0.03 0.06 0.01 -1.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0202 0.0121 0.0132 0.0074 0.0115 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.18 0.32 0.23 0.20 0.43 0.00 -
P/RPS 0.06 0.15 0.08 0.08 0.12 0.00 -100.00%
P/EPS 3.93 -1.04 2.64 5.72 5.30 0.00 -100.00%
EY 25.44 -96.56 37.91 17.48 18.88 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.20 0.13 0.20 0.28 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 23/08/04 29/08/03 23/08/02 27/08/01 23/08/00 - -
Price 0.18 0.31 0.25 0.22 0.48 0.00 -
P/RPS 0.06 0.14 0.08 0.08 0.13 0.00 -100.00%
P/EPS 3.93 -1.00 2.87 6.29 5.91 0.00 -100.00%
EY 25.44 -99.68 34.88 15.89 16.92 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.19 0.14 0.22 0.31 0.00 -100.00%

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