[SAAG] YoY TTM Result on 30-Jun-2008 [#2]

Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 7.37%
YoY- 45.3%
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 78,862 101,543 299,133 441,517 423,862 233,505 129,004 -7.87%
PBT -83,290 -22,288 5,409 51,808 37,737 15,928 4,859 -
Tax 2,032 2,119 9,683 -12,855 -7,874 -4,141 -3,341 -
NP -81,258 -20,169 15,092 38,953 29,863 11,787 1,518 -
-
NP to SH -64,531 -7,882 14,990 33,753 23,230 6,989 94 -
-
Tax Rate - - -179.02% 24.81% 20.87% 26.00% 68.76% -
Total Cost 160,120 121,712 284,041 402,564 393,999 221,718 127,486 3.86%
-
Net Worth 331,717 378,190 183,447 123,327 115,191 50,358 44,501 39.74%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - 2,870 - - - -
Div Payout % - - - 8.50% - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 331,717 378,190 183,447 123,327 115,191 50,358 44,501 39.74%
NOSH 2,073,235 1,800,909 679,433 61,654 54,593 31,671 30,690 101.74%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -103.04% -19.86% 5.05% 8.82% 7.05% 5.05% 1.18% -
ROE -19.45% -2.08% 8.17% 27.37% 20.17% 13.88% 0.21% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 3.80 5.64 44.03 716.01 776.40 737.26 420.34 -54.34%
EPS -3.11 -0.44 2.21 54.74 42.55 22.07 0.31 -
DPS 0.00 0.00 0.00 4.65 0.00 0.00 0.00 -
NAPS 0.16 0.21 0.27 2.00 2.11 1.59 1.45 -30.73%
Adjusted Per Share Value based on latest NOSH - 61,654
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 3.63 4.68 13.78 20.34 19.52 10.76 5.94 -7.87%
EPS -2.97 -0.36 0.69 1.55 1.07 0.32 0.00 -
DPS 0.00 0.00 0.00 0.13 0.00 0.00 0.00 -
NAPS 0.1528 0.1742 0.0845 0.0568 0.0531 0.0232 0.0205 39.74%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.07 0.09 0.29 0.39 0.78 0.12 0.09 -
P/RPS 1.84 1.60 0.66 0.05 0.10 0.02 0.02 112.39%
P/EPS -2.25 -20.56 13.14 0.71 1.83 0.54 29.38 -
EY -44.47 -4.86 7.61 140.35 54.55 183.89 3.40 -
DY 0.00 0.00 0.00 11.94 0.00 0.00 0.00 -
P/NAPS 0.44 0.43 1.07 0.20 0.37 0.08 0.06 39.36%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 30/08/10 26/08/09 25/08/08 16/08/07 21/08/06 25/08/05 -
Price 0.05 0.06 0.25 0.42 0.57 0.14 0.10 -
P/RPS 1.31 1.06 0.57 0.06 0.07 0.02 0.02 100.70%
P/EPS -1.61 -13.71 11.33 0.77 1.34 0.63 32.65 -
EY -62.25 -7.29 8.82 130.33 74.65 157.62 3.06 -
DY 0.00 0.00 0.00 11.08 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.93 0.21 0.27 0.09 0.07 28.13%

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