[SAAG] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 177.26%
YoY- 114.85%
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 252,431 99,410 78,445 26,148 17,500 24,404 21,125 51.17%
PBT 23,234 9,534 3,211 -1,527 -2,607 1,216 376 98.77%
Tax -3,631 -1,825 -292 1,894 135 -518 -96 83.16%
NP 19,603 7,709 2,919 367 -2,472 698 280 102.94%
-
NP to SH 15,044 5,211 1,340 367 -2,472 698 280 94.19%
-
Tax Rate 15.63% 19.14% 9.09% - - 42.60% 25.53% -
Total Cost 232,828 91,701 75,526 25,781 19,972 23,706 20,845 49.48%
-
Net Worth 115,219 50,429 44,564 43,911 26,239 28,656 16,018 38.91%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 115,219 50,429 44,564 43,911 26,239 28,656 16,018 38.91%
NOSH 54,606 31,716 30,733 16,026 16,000 16,009 16,018 22.66%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 7.77% 7.75% 3.72% 1.40% -14.13% 2.86% 1.33% -
ROE 13.06% 10.33% 3.01% 0.84% -9.42% 2.44% 1.75% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 462.28 313.43 255.24 163.16 109.38 152.44 131.88 23.23%
EPS 27.55 16.43 4.36 2.29 -15.45 4.36 1.75 58.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 1.59 1.45 2.74 1.64 1.79 1.00 13.24%
Adjusted Per Share Value based on latest NOSH - 16,007
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 11.63 4.58 3.61 1.20 0.81 1.12 0.97 51.25%
EPS 0.69 0.24 0.06 0.02 -0.11 0.03 0.01 102.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0531 0.0232 0.0205 0.0202 0.0121 0.0132 0.0074 38.86%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.78 0.12 0.09 0.18 0.32 0.23 0.20 -
P/RPS 0.17 0.04 0.04 0.11 0.29 0.15 0.15 2.10%
P/EPS 2.83 0.73 2.06 7.86 -2.07 5.28 11.44 -20.76%
EY 35.32 136.92 48.44 12.72 -48.28 18.96 8.74 26.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.08 0.06 0.07 0.20 0.13 0.20 10.79%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 16/08/07 21/08/06 25/08/05 23/08/04 29/08/03 23/08/02 27/08/01 -
Price 0.57 0.14 0.10 0.18 0.31 0.25 0.22 -
P/RPS 0.12 0.04 0.04 0.11 0.28 0.16 0.17 -5.63%
P/EPS 2.07 0.85 2.29 7.86 -2.01 5.73 12.59 -25.97%
EY 48.33 117.36 43.60 12.72 -49.84 17.44 7.95 35.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.09 0.07 0.07 0.19 0.14 0.22 3.47%

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