[SAAG] YoY Cumulative Quarter Result on 30-Sep-2001 [#3]

Announcement Date
20-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 176.07%
YoY- -3.98%
View:
Show?
Cumulative Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 47,032 32,908 35,560 37,107 41,674 41,069 -0.14%
PBT -825 -3,501 1,525 1,134 1,544 -160 -1.71%
Tax 171 592 -784 -361 -739 160 -0.06%
NP -654 -2,909 741 773 805 0 -100.00%
-
NP to SH -654 -2,909 741 773 805 -176 -1.37%
-
Tax Rate - - 51.41% 31.83% 47.86% - -
Total Cost 47,686 35,817 34,819 36,334 40,869 41,069 -0.15%
-
Net Worth 42,678 25,921 28,807 28,167 24,966 2,783,999 4.49%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 42,678 25,921 28,807 28,167 24,966 2,783,999 4.49%
NOSH 30,704 16,001 16,004 16,004 16,003 15,999 -0.68%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -1.39% -8.84% 2.08% 2.08% 1.93% 0.00% -
ROE -1.53% -11.22% 2.57% 2.74% 3.22% -0.01% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 153.18 205.66 222.19 231.86 260.40 256.68 0.54%
EPS -2.13 -18.18 4.63 4.83 5.03 -1.10 -0.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.62 1.80 1.76 1.56 174.00 5.21%
Adjusted Per Share Value based on latest NOSH - 15,986
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 2.17 1.52 1.64 1.71 1.92 1.89 -0.14%
EPS -0.03 -0.13 0.03 0.04 0.04 -0.01 -1.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0197 0.0119 0.0133 0.013 0.0115 1.2824 4.49%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.21 0.34 0.20 0.17 0.44 0.00 -
P/RPS 0.14 0.17 0.09 0.07 0.17 0.00 -100.00%
P/EPS -9.86 -1.87 4.32 3.52 8.75 0.00 -100.00%
EY -10.14 -53.47 23.15 28.41 11.43 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.21 0.11 0.10 0.28 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/04 28/11/03 29/11/02 20/11/01 27/11/00 26/11/99 -
Price 0.20 0.39 0.20 0.23 0.43 0.00 -
P/RPS 0.13 0.19 0.09 0.10 0.17 0.00 -100.00%
P/EPS -9.39 -2.15 4.32 4.76 8.55 0.00 -100.00%
EY -10.65 -46.62 23.15 21.00 11.70 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.24 0.11 0.13 0.28 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