[SSB8] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 2,932 3,576 3,395 3,549 -6.16%
PBT -675 340 942 1,667 -
Tax 0 0 0 -1,672 -
NP -675 340 942 -5 412.99%
-
NP to SH -641 379 942 1,722 -
-
Tax Rate - 0.00% 0.00% 100.30% -
Total Cost 3,607 3,236 2,453 3,554 0.49%
-
Net Worth 34,786 43,584 34,705 8,815 58.02%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 34,786 43,584 34,705 8,815 58.02%
NOSH 246,538 252,666 247,894 187,173 9.61%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -23.02% 9.51% 27.75% -0.14% -
ROE -1.84% 0.87% 2.71% 19.53% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1.19 1.42 1.37 1.90 -14.44%
EPS -0.26 0.15 0.38 0.92 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.1411 0.1725 0.14 0.0471 44.15%
Adjusted Per Share Value based on latest NOSH - 187,173
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 0.13 0.16 0.15 0.16 -6.68%
EPS -0.03 0.02 0.04 0.08 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0153 0.0192 0.0153 0.0039 57.71%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/03/07 31/03/06 31/03/05 - -
Price 0.14 0.16 0.49 0.00 -
P/RPS 11.77 11.30 35.78 0.00 -
P/EPS -53.85 106.67 128.95 0.00 -
EY -1.86 0.94 0.78 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.93 3.50 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 28/05/07 29/05/06 30/05/05 31/05/04 -
Price 0.11 0.12 0.40 0.00 -
P/RPS 9.25 8.48 29.21 0.00 -
P/EPS -42.31 80.00 105.26 0.00 -
EY -2.36 1.25 0.95 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.70 2.86 0.00 -

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