[SAAG] YoY Quarter Result on 30-Jun-2002 [#2]

Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 19.5%
YoY- 255.14%
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 44,760 12,494 9,843 11,585 11,151 10,367 0 -100.00%
PBT 2,769 -1,869 -1,819 671 207 382 0 -100.00%
Tax -56 2,711 443 -291 -100 -223 0 -100.00%
NP 2,713 842 -1,376 380 107 159 0 -100.00%
-
NP to SH 1,289 842 -1,376 380 107 159 0 -100.00%
-
Tax Rate 2.02% - - 43.37% 48.31% 58.38% - -
Total Cost 42,047 11,652 11,219 11,205 11,044 10,208 0 -100.00%
-
Net Worth 44,501 43,860 26,239 28,579 27,391 25,054 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 44,501 43,860 26,239 28,579 27,391 25,054 0 -100.00%
NOSH 30,690 16,007 15,999 15,966 16,018 16,060 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 6.06% 6.74% -13.98% 3.28% 0.96% 1.53% 0.00% -
ROE 2.90% 1.92% -5.24% 1.33% 0.39% 0.63% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 145.84 78.05 61.52 72.56 69.61 64.55 0.00 -100.00%
EPS 4.20 5.26 -8.60 2.38 0.00 0.99 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 2.74 1.64 1.79 1.71 1.56 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 15,966
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 2.06 0.58 0.45 0.53 0.51 0.48 0.00 -100.00%
EPS 0.06 0.04 -0.06 0.02 0.00 0.01 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0205 0.0202 0.0121 0.0132 0.0126 0.0115 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.09 0.18 0.32 0.23 0.20 0.43 0.00 -
P/RPS 0.06 0.23 0.52 0.32 0.29 0.67 0.00 -100.00%
P/EPS 2.14 3.42 -3.72 9.66 29.94 43.43 0.00 -100.00%
EY 46.67 29.22 -26.88 10.35 3.34 2.30 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.07 0.20 0.13 0.12 0.28 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 25/08/05 23/08/04 29/08/03 23/08/02 27/08/01 23/08/00 - -
Price 0.10 0.18 0.31 0.25 0.22 0.48 0.00 -
P/RPS 0.07 0.23 0.50 0.34 0.32 0.74 0.00 -100.00%
P/EPS 2.38 3.42 -3.60 10.50 32.94 48.48 0.00 -100.00%
EY 42.00 29.22 -27.74 9.52 3.04 2.06 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.07 0.19 0.14 0.13 0.31 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