[SAPRES] QoQ Cumulative Quarter Result on 30-Apr-2005 [#1]

Announcement Date
29-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -58.1%
YoY- -14.89%
Quarter Report
View:
Show?
Cumulative Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 38,034 29,484 19,592 9,893 42,040 31,311 20,516 50.74%
PBT 2,703 1,767 1,539 891 1,827 2,981 1,786 31.71%
Tax -2,150 -20 -20 -11 273 170 26 -
NP 553 1,747 1,519 880 2,100 3,151 1,812 -54.57%
-
NP to SH 943 1,747 1,519 880 2,100 3,151 1,812 -35.22%
-
Tax Rate 79.54% 1.13% 1.30% 1.23% -14.94% -5.70% -1.46% -
Total Cost 37,481 27,737 18,073 9,013 39,940 28,160 18,704 58.74%
-
Net Worth 168,685 139,277 139,500 139,493 169,400 170,098 139,448 13.49%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 2,811 - - - 4,200 - - -
Div Payout % 298.14% - - - 200.00% - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 168,685 139,277 139,500 139,493 169,400 170,098 139,448 13.49%
NOSH 140,571 139,277 139,500 139,493 140,000 139,424 139,448 0.53%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 1.45% 5.93% 7.75% 8.90% 5.00% 10.06% 8.83% -
ROE 0.56% 1.25% 1.09% 0.63% 1.24% 1.85% 1.30% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 27.06 21.17 14.04 7.09 30.03 22.46 14.71 49.96%
EPS 0.40 1.25 1.09 0.63 1.50 2.26 1.30 -54.32%
DPS 2.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.20 1.00 1.00 1.00 1.21 1.22 1.00 12.88%
Adjusted Per Share Value based on latest NOSH - 139,493
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 14.67 11.37 7.56 3.82 16.22 12.08 7.91 50.78%
EPS 0.36 0.67 0.59 0.34 0.81 1.22 0.70 -35.73%
DPS 1.08 0.00 0.00 0.00 1.62 0.00 0.00 -
NAPS 0.6507 0.5372 0.5381 0.5381 0.6534 0.6561 0.5379 13.49%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.38 0.38 0.49 0.61 0.70 0.79 1.03 -
P/RPS 1.40 1.80 3.49 8.60 2.33 3.52 7.00 -65.70%
P/EPS 56.65 30.29 45.00 96.69 46.67 34.96 79.27 -20.01%
EY 1.77 3.30 2.22 1.03 2.14 2.86 1.26 25.35%
DY 5.26 0.00 0.00 0.00 4.29 0.00 0.00 -
P/NAPS 0.32 0.38 0.49 0.61 0.58 0.65 1.03 -54.03%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 29/03/06 01/12/05 05/09/05 29/06/05 31/03/05 15/12/04 29/09/04 -
Price 0.34 0.37 0.45 0.41 0.76 0.84 0.90 -
P/RPS 1.26 1.75 3.20 5.78 2.53 3.74 6.12 -65.03%
P/EPS 50.68 29.50 41.33 64.99 50.67 37.17 69.26 -18.75%
EY 1.97 3.39 2.42 1.54 1.97 2.69 1.44 23.16%
DY 5.88 0.00 0.00 0.00 3.95 0.00 0.00 -
P/NAPS 0.28 0.37 0.45 0.41 0.63 0.69 0.90 -53.98%

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