[SAAG] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 119.5%
YoY- 149.29%
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 78,445 26,148 17,500 24,404 21,125 29,186 25,593 -1.18%
PBT 3,211 -1,527 -2,607 1,216 376 1,149 160 -3.13%
Tax -292 1,894 135 -518 -96 -499 -16 -3.04%
NP 2,919 367 -2,472 698 280 650 144 -3.14%
-
NP to SH 1,340 367 -2,472 698 280 650 144 -2.34%
-
Tax Rate 9.09% - - 42.60% 25.53% 43.43% 10.00% -
Total Cost 75,526 25,781 19,972 23,706 20,845 28,536 25,449 -1.14%
-
Net Worth 44,564 43,911 26,239 28,656 16,018 24,975 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 44,564 43,911 26,239 28,656 16,018 24,975 0 -100.00%
NOSH 30,733 16,026 16,000 16,009 16,018 16,009 16,000 -0.69%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 3.72% 1.40% -14.13% 2.86% 1.33% 2.23% 0.56% -
ROE 3.01% 0.84% -9.42% 2.44% 1.75% 2.60% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 255.24 163.16 109.38 152.44 131.88 182.30 159.96 -0.49%
EPS 4.36 2.29 -15.45 4.36 1.75 4.06 0.90 -1.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 2.74 1.64 1.79 1.00 1.56 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 15,966
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 3.61 1.20 0.81 1.12 0.97 1.34 1.18 -1.18%
EPS 0.06 0.02 -0.11 0.03 0.01 0.03 0.01 -1.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0205 0.0202 0.0121 0.0132 0.0074 0.0115 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.09 0.18 0.32 0.23 0.20 0.43 0.00 -
P/RPS 0.04 0.11 0.29 0.15 0.15 0.24 0.00 -100.00%
P/EPS 2.06 7.86 -2.07 5.28 11.44 10.59 0.00 -100.00%
EY 48.44 12.72 -48.28 18.96 8.74 9.44 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.07 0.20 0.13 0.20 0.28 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 25/08/05 23/08/04 29/08/03 23/08/02 27/08/01 23/08/00 - -
Price 0.10 0.18 0.31 0.25 0.22 0.48 0.00 -
P/RPS 0.04 0.11 0.28 0.16 0.17 0.26 0.00 -100.00%
P/EPS 2.29 7.86 -2.01 5.73 12.59 11.82 0.00 -100.00%
EY 43.60 12.72 -49.84 17.44 7.95 8.46 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 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