[SAAG] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -51.11%
YoY- -69.79%
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 212,540 76,707 43,660 48,448 63,733 55,375 59,274 -1.34%
PBT 9,606 53 -6,566 1,191 1,698 1,914 -2,628 -
Tax -2,608 -1,087 1,438 -708 -99 -442 2,628 -
NP 6,998 -1,034 -5,128 483 1,599 1,472 0 -100.00%
-
NP to SH 3,118 -1,034 -5,128 483 1,599 1,472 -2,109 -
-
Tax Rate 27.15% 2,050.94% - 59.45% 5.83% 23.09% - -
Total Cost 205,542 77,741 48,788 47,965 62,134 53,903 59,274 -1.31%
-
Net Worth 69,111 51,251 19,998 28,788 28,010 27,348 24,482 -1.09%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 69,111 51,251 19,998 28,788 28,010 27,348 24,482 -1.09%
NOSH 44,019 30,689 15,998 15,993 16,006 15,993 16,001 -1.07%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 3.29% -1.35% -11.75% 1.00% 2.51% 2.66% 0.00% -
ROE 4.51% -2.02% -25.64% 1.68% 5.71% 5.38% -8.61% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 482.83 249.94 272.90 302.93 398.18 346.23 370.43 -0.28%
EPS 7.09 -3.37 -24.10 3.02 9.99 9.20 -13.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.67 1.25 1.80 1.75 1.71 1.53 -0.02%
Adjusted Per Share Value based on latest NOSH - 16,024
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 9.79 3.53 2.01 2.23 2.94 2.55 2.73 -1.34%
EPS 0.14 -0.05 -0.24 0.02 0.07 0.07 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0318 0.0236 0.0092 0.0133 0.0129 0.0126 0.0113 -1.09%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.08 0.20 0.37 0.22 0.23 0.42 0.00 -
P/RPS 0.02 0.08 0.14 0.07 0.06 0.12 0.00 -100.00%
P/EPS 1.13 -5.94 -1.15 7.28 2.30 4.56 0.00 -100.00%
EY 88.54 -16.85 -86.63 13.73 43.43 21.91 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.12 0.30 0.12 0.13 0.25 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 24/02/05 27/02/04 28/02/03 27/02/02 26/02/01 29/02/00 -
Price 0.09 0.20 0.45 0.19 0.23 0.28 0.64 -
P/RPS 0.02 0.08 0.16 0.06 0.06 0.08 0.17 2.30%
P/EPS 1.27 -5.94 -1.40 6.29 2.30 3.04 -4.86 -
EY 78.70 -16.85 -71.23 15.89 43.43 32.87 -20.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.12 0.36 0.11 0.13 0.16 0.42 2.09%

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