[SAAG] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -326.92%
YoY- -444.65%
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 47,495 33,685 13,654 7,657 12,819 9,973 18,819 16.67%
PBT 5,048 510 342 -788 545 169 767 36.87%
Tax -1,937 -304 -817 -308 -227 4 -276 38.34%
NP 3,111 206 -475 -1,096 318 173 491 36.01%
-
NP to SH 2,238 206 -475 -1,096 318 173 491 28.74%
-
Tax Rate 38.37% 59.61% 238.89% - 41.65% -2.37% 35.98% -
Total Cost 44,384 33,479 14,129 8,753 12,501 9,800 18,328 15.87%
-
Net Worth 73,844 42,599 18,552 27,520 28,284 27,551 24,949 19.81%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 73,844 42,599 18,552 27,520 28,284 27,551 24,949 19.81%
NOSH 47,641 29,999 15,993 16,000 15,979 16,018 15,993 19.94%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 6.55% 0.61% -3.48% -14.31% 2.48% 1.73% 2.61% -
ROE 3.03% 0.48% -2.56% -3.98% 1.12% 0.63% 1.97% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 99.69 112.28 85.37 47.86 80.22 62.26 117.67 -2.72%
EPS 6.96 0.17 -2.97 -6.85 1.99 1.08 3.07 14.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.42 1.16 1.72 1.77 1.72 1.56 -0.10%
Adjusted Per Share Value based on latest NOSH - 16,000
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 2.19 1.55 0.63 0.35 0.59 0.46 0.87 16.62%
EPS 0.10 0.01 -0.02 -0.05 0.01 0.01 0.02 30.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.034 0.0196 0.0085 0.0127 0.013 0.0127 0.0115 19.79%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.12 0.20 0.42 0.18 0.28 0.18 0.63 -
P/RPS 0.12 0.18 0.49 0.38 0.35 0.29 0.54 -22.16%
P/EPS 2.55 29.13 -14.14 -2.63 14.07 16.67 20.52 -29.34%
EY 39.15 3.43 -7.07 -38.06 7.11 6.00 4.87 41.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.14 0.36 0.10 0.16 0.10 0.40 -23.51%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 09/06/06 30/05/05 22/06/04 30/05/03 14/05/02 21/05/01 26/05/00 -
Price 0.10 0.06 0.20 0.19 0.27 0.22 0.51 -
P/RPS 0.10 0.05 0.23 0.40 0.34 0.35 0.43 -21.57%
P/EPS 2.13 8.74 -6.73 -2.77 13.57 20.37 16.61 -28.97%
EY 46.98 11.44 -14.85 -36.05 7.37 4.91 6.02 40.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.04 0.17 0.11 0.15 0.13 0.33 -24.72%

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