[SAPIND] YoY Quarter Result on 31-Jul-2006 [#2]

Announcement Date
05-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- -174.98%
YoY- -182.48%
View:
Show?
Quarter Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 51,483 61,170 32,275 42,166 40,668 36,245 26,150 11.94%
PBT 1,298 3,659 2,516 -1,897 2,723 2,339 1,567 -3.08%
Tax -219 -895 -206 -620 -158 -382 -136 8.25%
NP 1,079 2,764 2,310 -2,517 2,565 1,957 1,431 -4.59%
-
NP to SH 1,079 2,764 2,180 -2,020 2,449 1,957 1,431 -4.59%
-
Tax Rate 16.87% 24.46% 8.19% - 5.80% 16.33% 8.68% -
Total Cost 50,404 58,406 29,965 44,683 38,103 34,288 24,719 12.59%
-
Net Worth 66,343 65,463 56,843 117,818 70,171 88,777 90,949 -5.11%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 66,343 65,463 56,843 117,818 70,171 88,777 90,949 -5.11%
NOSH 72,905 72,736 72,876 72,727 70,171 64,801 41,720 9.74%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 2.10% 4.52% 7.16% -5.97% 6.31% 5.40% 5.47% -
ROE 1.63% 4.22% 3.84% -1.71% 3.49% 2.20% 1.57% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 70.62 84.10 44.29 57.98 57.95 55.93 62.68 2.00%
EPS 1.48 3.80 3.00 -2.78 3.66 3.02 3.43 -13.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.78 1.62 1.00 1.37 2.18 -13.53%
Adjusted Per Share Value based on latest NOSH - 72,727
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 70.72 84.03 44.34 57.92 55.86 49.79 35.92 11.94%
EPS 1.48 3.80 2.99 -2.77 3.36 2.69 1.97 -4.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9114 0.8993 0.7809 1.6184 0.9639 1.2195 1.2494 -5.11%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 0.57 0.55 0.67 0.70 1.03 0.92 1.72 -
P/RPS 0.81 0.65 1.51 1.21 1.78 1.64 2.74 -18.36%
P/EPS 38.51 14.47 22.40 -25.20 29.51 30.46 50.15 -4.30%
EY 2.60 6.91 4.46 -3.97 3.39 3.28 1.99 4.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.61 0.86 0.43 1.03 0.67 0.79 -3.69%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 08/09/09 24/09/08 25/09/07 05/09/06 01/09/05 24/09/04 30/09/03 -
Price 0.55 0.52 0.46 0.65 0.85 0.88 1.74 -
P/RPS 0.78 0.62 1.04 1.12 1.47 1.57 2.78 -19.07%
P/EPS 37.16 13.68 15.38 -23.40 24.36 29.14 50.73 -5.05%
EY 2.69 7.31 6.50 -4.27 4.11 3.43 1.97 5.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.59 0.40 0.85 0.64 0.80 -4.67%

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