[SAPIND] YoY Quarter Result on 31-Jul-2004 [#2]

Announcement Date
24-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 1196.03%
YoY- 36.76%
View:
Show?
Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 32,275 42,166 40,668 36,245 26,150 31,919 32,326 -0.02%
PBT 2,516 -1,897 2,723 2,339 1,567 4,652 2,857 -2.09%
Tax -206 -620 -158 -382 -136 -1,196 -174 2.85%
NP 2,310 -2,517 2,565 1,957 1,431 3,456 2,683 -2.46%
-
NP to SH 2,180 -2,020 2,449 1,957 1,431 3,456 2,683 -3.39%
-
Tax Rate 8.19% - 5.80% 16.33% 8.68% 25.71% 6.09% -
Total Cost 29,965 44,683 38,103 34,288 24,719 28,463 29,643 0.18%
-
Net Worth 56,843 117,818 70,171 88,777 90,949 88,030 77,171 -4.96%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 56,843 117,818 70,171 88,777 90,949 88,030 77,171 -4.96%
NOSH 72,876 72,727 70,171 64,801 41,720 40,754 39,985 10.51%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 7.16% -5.97% 6.31% 5.40% 5.47% 10.83% 8.30% -
ROE 3.84% -1.71% 3.49% 2.20% 1.57% 3.93% 3.48% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 44.29 57.98 57.95 55.93 62.68 78.32 80.85 -9.53%
EPS 3.00 -2.78 3.66 3.02 3.43 8.48 6.71 -12.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 1.62 1.00 1.37 2.18 2.16 1.93 -14.00%
Adjusted Per Share Value based on latest NOSH - 64,801
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 44.34 57.92 55.86 49.79 35.92 43.85 44.41 -0.02%
EPS 2.99 -2.77 3.36 2.69 1.97 4.75 3.69 -3.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7809 1.6184 0.9639 1.2195 1.2494 1.2093 1.0601 -4.96%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 0.67 0.70 1.03 0.92 1.72 1.71 1.68 -
P/RPS 1.51 1.21 1.78 1.64 2.74 2.18 2.08 -5.19%
P/EPS 22.40 -25.20 29.51 30.46 50.15 20.17 25.04 -1.83%
EY 4.46 -3.97 3.39 3.28 1.99 4.96 3.99 1.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.43 1.03 0.67 0.79 0.79 0.87 -0.19%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 25/09/07 05/09/06 01/09/05 24/09/04 30/09/03 27/09/02 28/09/01 -
Price 0.46 0.65 0.85 0.88 1.74 1.46 1.39 -
P/RPS 1.04 1.12 1.47 1.57 2.78 1.86 1.72 -8.03%
P/EPS 15.38 -23.40 24.36 29.14 50.73 17.22 20.72 -4.84%
EY 6.50 -4.27 4.11 3.43 1.97 5.81 4.83 5.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.40 0.85 0.64 0.80 0.68 0.72 -3.26%

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