[SAPIND] YoY Cumulative Quarter Result on 31-Jul-2005 [#2]

Announcement Date
01-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 80.19%
YoY- 161.05%
View:
Show?
Cumulative Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 113,313 65,877 93,977 81,533 65,387 52,144 62,304 10.47%
PBT 7,112 2,755 684 5,955 2,873 2,847 8,257 -2.45%
Tax -1,452 -413 -1,239 -317 -765 -286 -1,616 -1.76%
NP 5,660 2,342 -555 5,638 2,108 2,561 6,641 -2.62%
-
NP to SH 5,660 2,315 255 5,503 2,108 2,561 6,641 -2.62%
-
Tax Rate 20.42% 14.99% 181.14% 5.32% 26.63% 10.05% 19.57% -
Total Cost 107,653 63,535 94,532 75,895 63,279 49,583 55,663 11.60%
-
Net Worth 65,475 56,783 118,151 67,521 88,860 90,928 88,057 -4.81%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 65,475 56,783 118,151 67,521 88,860 90,928 88,057 -4.81%
NOSH 72,750 72,798 72,933 67,521 64,861 41,710 40,767 10.12%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 5.00% 3.56% -0.59% 6.91% 3.22% 4.91% 10.66% -
ROE 8.64% 4.08% 0.22% 8.15% 2.37% 2.82% 7.54% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 155.76 90.49 128.85 120.75 100.81 125.02 152.83 0.31%
EPS 7.78 3.18 0.35 8.35 3.25 6.14 16.29 -11.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.78 1.62 1.00 1.37 2.18 2.16 -13.56%
Adjusted Per Share Value based on latest NOSH - 70,171
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 155.66 90.49 129.09 112.00 89.82 71.63 85.59 10.47%
EPS 7.78 3.18 0.35 7.56 2.90 3.52 9.12 -2.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8994 0.78 1.623 0.9275 1.2207 1.2491 1.2096 -4.81%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.55 0.67 0.70 1.03 0.92 1.72 1.71 -
P/RPS 0.35 0.74 0.54 0.85 0.91 1.38 1.12 -17.60%
P/EPS 7.07 21.07 200.21 12.64 28.31 28.01 10.50 -6.37%
EY 14.15 4.75 0.50 7.91 3.53 3.57 9.53 6.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.86 0.43 1.03 0.67 0.79 0.79 -4.21%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 24/09/08 25/09/07 05/09/06 01/09/05 24/09/04 30/09/03 27/09/02 -
Price 0.52 0.46 0.65 0.85 0.88 1.74 1.46 -
P/RPS 0.33 0.51 0.50 0.70 0.87 1.39 0.96 -16.28%
P/EPS 6.68 14.47 185.91 10.43 27.08 28.34 8.96 -4.77%
EY 14.96 6.91 0.54 9.59 3.69 3.53 11.16 5.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.40 0.85 0.64 0.80 0.68 -2.61%

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