[SAPIND] QoQ Quarter Result on 30-Apr-2001 [#1]

Announcement Date
25-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
30-Apr-2001 [#1]
Profit Trend
QoQ- 209.82%
YoY- -25.3%
Quarter Report
View:
Show?
Quarter Result
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Revenue 28,399 32,270 32,326 26,849 24,473 20,310 22,060 18.28%
PBT 2,363 4,192 2,857 1,837 210 1,953 2,271 2.67%
Tax -1,059 -244 -174 -204 -210 0 0 -
NP 1,304 3,948 2,683 1,633 0 1,953 2,271 -30.84%
-
NP to SH 1,304 3,948 2,683 1,633 -1,487 1,953 2,271 -30.84%
-
Tax Rate 44.82% 5.82% 6.09% 11.11% 100.00% 0.00% 0.00% -
Total Cost 27,095 28,322 29,643 25,216 24,473 18,357 19,789 23.23%
-
Net Worth 80,000 80,799 77,171 74,493 72,660 40,037 73,167 6.11%
Dividend
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Div 2,000 - - - 1,796 - - -
Div Payout % 153.37% - - - 0.00% - - -
Equity
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Net Worth 80,000 80,799 77,171 74,493 72,660 40,037 73,167 6.11%
NOSH 40,000 40,000 39,985 40,024 39,923 40,037 39,982 0.02%
Ratio Analysis
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
NP Margin 4.59% 12.23% 8.30% 6.08% 0.00% 9.62% 10.29% -
ROE 1.63% 4.89% 3.48% 2.19% -2.05% 4.88% 3.10% -
Per Share
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 71.00 80.68 80.85 67.08 61.30 50.73 55.17 18.25%
EPS 3.26 9.87 6.71 4.08 -3.72 4.88 5.68 -30.86%
DPS 5.00 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 2.00 2.02 1.93 1.8612 1.82 1.00 1.83 6.08%
Adjusted Per Share Value based on latest NOSH - 40,024
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 39.01 44.33 44.41 36.88 33.62 27.90 30.30 18.29%
EPS 1.79 5.42 3.69 2.24 -2.04 2.68 3.12 -30.88%
DPS 2.75 0.00 0.00 0.00 2.47 0.00 0.00 -
NAPS 1.0989 1.1099 1.0601 1.0233 0.9981 0.55 1.0051 6.11%
Price Multiplier on Financial Quarter End Date
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 -
Price 1.70 1.40 1.68 1.16 1.75 1.99 2.77 -
P/RPS 2.39 1.74 2.08 1.73 2.85 3.92 5.02 -38.94%
P/EPS 52.15 14.18 25.04 28.43 -46.98 40.80 48.77 4.55%
EY 1.92 7.05 3.99 3.52 -2.13 2.45 2.05 -4.26%
DY 2.94 0.00 0.00 0.00 2.57 0.00 0.00 -
P/NAPS 0.85 0.69 0.87 0.62 0.96 1.99 1.51 -31.75%
Price Multiplier on Announcement Date
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date 28/03/02 12/12/01 28/09/01 25/05/01 21/03/01 14/12/00 28/09/00 -
Price 1.90 1.66 1.39 1.31 1.28 1.80 2.08 -
P/RPS 2.68 2.06 1.72 1.95 2.09 3.55 3.77 -20.29%
P/EPS 58.28 16.82 20.72 32.11 -34.37 36.90 36.62 36.19%
EY 1.72 5.95 4.83 3.11 -2.91 2.71 2.73 -26.44%
DY 2.63 0.00 0.00 0.00 3.52 0.00 0.00 -
P/NAPS 0.95 0.82 0.72 0.70 0.70 1.80 1.14 -11.41%

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