[SAAG] YoY Cumulative Quarter Result on 31-Mar-2001 [#1]

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Cumulative Result
Revenue	13,654	7,657	12,819	9,973	18,819	-7.70%
YoY %	78.32%	-40.27%	28.54%	-47.01%	-	-
Horiz. %	72.55%	40.69%	68.12%	52.99%	100.00%	-
PBT	342	-788	545	169	767	-18.27%
YoY %	143.40%	-244.59%	222.49%	-77.97%	-	-
Horiz. %	44.59%	-102.74%	71.06%	22.03%	100.00%	-
Tax	-817	-308	-227	4	-276	31.14%
YoY %	-165.26%	-35.68%	-5,775.00%	101.45%	-	-
Horiz. %	296.01%	111.59%	82.25%	-1.45%	100.00%	-
NP	-475	-1,096	318	173	491	-
YoY %	56.66%	-444.65%	83.82%	-64.77%	-	-
Horiz. %	-96.74%	-223.22%	64.77%	35.23%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-475	-1,096	318	173	491	-
YoY %	56.66%	-444.65%	83.82%	-64.77%	-	-
Horiz. %	-96.74%	-223.22%	64.77%	35.23%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	238.89%	-	41.65%	-2.37%	35.98%	-
YoY %	0.00%	-	1,857.38%	-106.59%	-	-
Horiz. %	663.95%	-	115.76%	-6.59%	100.00%	-
Total Cost	14,129	8,753	12,501	9,800	18,328	-6.29%
YoY %	61.42%	-29.98%	27.56%	-46.53%	-	-
Horiz. %	77.09%	47.76%	68.21%	53.47%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	18,552	27,520	28,284	27,551	24,949	-7.13%
YoY %	-32.59%	-2.70%	2.66%	10.43%	-	-
Horiz. %	74.36%	110.31%	113.37%	110.43%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	18,552	27,520	28,284	27,551	24,949	-7.13%
YoY %	-32.59%	-2.70%	2.66%	10.43%	-	-
Horiz. %	74.36%	110.31%	113.37%	110.43%	100.00%	-
NOSH	15,993	16,000	15,979	16,018	15,993	0.00%
YoY %	-0.04%	0.13%	-0.24%	0.16%	-	-
Horiz. %	100.00%	100.04%	99.91%	100.16%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	-3.48%	-14.31%	2.48%	1.73%	2.61%	-
YoY %	75.68%	-677.02%	43.35%	-33.72%	-	-
Horiz. %	-133.33%	-548.28%	95.02%	66.28%	100.00%	-
ROE	-2.56%	-3.98%	1.12%	0.63%	1.97%	-
YoY %	35.68%	-455.36%	77.78%	-68.02%	-	-
Horiz. %	-129.95%	-202.03%	56.85%	31.98%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	85.37	47.86	80.22	62.26	117.67	-7.70%
YoY %	78.37%	-40.34%	28.85%	-47.09%	-	-
Horiz. %	72.55%	40.67%	68.17%	52.91%	100.00%	-
EPS	-2.97	-6.85	1.99	1.08	3.07	-
YoY %	56.64%	-444.22%	84.26%	-64.82%	-	-
Horiz. %	-96.74%	-223.13%	64.82%	35.18%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.16	1.72	1.77	1.72	1.56	-7.13%
YoY %	-32.56%	-2.82%	2.91%	10.26%	-	-
Horiz. %	74.36%	110.26%	113.46%	110.26%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 16,018
RPS	0.63	0.35	0.59	0.46	0.87	-7.74%
YoY %	80.00%	-40.68%	28.26%	-47.13%	-	-
Horiz. %	72.41%	40.23%	67.82%	52.87%	100.00%	-
EPS	-0.02	-0.05	0.01	0.01	0.02	-
YoY %	60.00%	-600.00%	0.00%	-50.00%	-	-
Horiz. %	-100.00%	-250.00%	50.00%	50.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0085	0.0127	0.013	0.0127	0.0115	-7.27%
YoY %	-33.07%	-2.31%	2.36%	10.43%	-	-
Horiz. %	73.91%	110.43%	113.04%	110.43%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	0.42	0.18	0.28	0.18	0.63	-
P/RPS	0.49	0.38	0.35	0.29	0.54	-2.39%
YoY %	28.95%	8.57%	20.69%	-46.30%	-	-
Horiz. %	90.74%	70.37%	64.81%	53.70%	100.00%	-
P/EPS	-14.14	-2.63	14.07	16.67	20.52	-
YoY %	-437.64%	-118.69%	-15.60%	-18.76%	-	-
Horiz. %	-68.91%	-12.82%	68.57%	81.24%	100.00%	-
EY	-7.07	-38.06	7.11	6.00	4.87	-
YoY %	81.42%	-635.30%	18.50%	23.20%	-	-
Horiz. %	-145.17%	-781.52%	146.00%	123.20%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.36	0.10	0.16	0.10	0.40	-2.59%
YoY %	260.00%	-37.50%	60.00%	-75.00%	-	-
Horiz. %	90.00%	25.00%	40.00%	25.00%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	22/06/04	30/05/03	14/05/02	21/05/01	26/05/00	-
Price	0.20	0.19	0.27	0.22	0.51	-
P/RPS	0.23	0.40	0.34	0.35	0.43	-14.47%
YoY %	-42.50%	17.65%	-2.86%	-18.60%	-	-
Horiz. %	53.49%	93.02%	79.07%	81.40%	100.00%	-
P/EPS	-6.73	-2.77	13.57	20.37	16.61	-
YoY %	-142.96%	-120.41%	-33.38%	22.64%	-	-
Horiz. %	-40.52%	-16.68%	81.70%	122.64%	100.00%	-
EY	-14.85	-36.05	7.37	4.91	6.02	-
YoY %	58.81%	-589.15%	50.10%	-18.44%	-	-
Horiz. %	-246.68%	-598.84%	122.43%	81.56%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.17	0.11	0.15	0.13	0.33	-15.27%
YoY %	54.55%	-26.67%	15.38%	-60.61%	-	-
Horiz. %	51.52%	33.33%	45.45%	39.39%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos