[SAPIND] QoQ TTM Result on 30-Apr-2006 [#1]

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
TTM Result
Revenue	166,027	177,026	184,518	183,020	172,536	163,828	160,019	2.48%
YoY %	-6.21%	-4.06%	0.82%	6.08%	5.32%	2.38%	-	-
Horiz. %	103.75%	110.63%	115.31%	114.37%	107.82%	102.38%	100.00%	-
PBT	-67,870	1,936	5,155	9,775	10,426	19,145	18,264	-
YoY %	-3,605.68%	-62.44%	-47.26%	-6.24%	-45.54%	4.82%	-	-
Horiz. %	-371.61%	10.60%	28.22%	53.52%	57.08%	104.82%	100.00%	-
Tax	-1,751	-1,406	-861	-399	-377	-6,394	-6,601	-58.61%
YoY %	-24.54%	-63.30%	-115.79%	-5.84%	94.10%	3.14%	-	-
Horiz. %	26.53%	21.30%	13.04%	6.04%	5.71%	96.86%	100.00%	-
NP	-69,621	530	4,294	9,376	10,049	12,751	11,663	-
YoY %	-13,236.04%	-87.66%	-54.20%	-6.70%	-21.19%	9.33%	-	-
Horiz. %	-596.94%	4.54%	36.82%	80.39%	86.16%	109.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-56,259	2,050	5,156	9,625	9,985	12,315	11,547	-
YoY %	-2,844.34%	-60.24%	-46.43%	-3.61%	-18.92%	6.65%	-	-
Horiz. %	-487.22%	17.75%	44.65%	83.35%	86.47%	106.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	72.62%	16.70%	4.08%	3.62%	33.40%	36.14%	-
YoY %	-	334.85%	309.31%	12.71%	-89.16%	-7.58%	-	-
Horiz. %	-	200.94%	46.21%	11.29%	10.02%	92.42%	100.00%	-
Total Cost	235,648	176,496	180,224	173,644	162,487	151,077	148,356	36.02%
YoY %	33.51%	-2.07%	3.79%	6.87%	7.55%	1.83%	-	-
Horiz. %	158.84%	118.97%	121.48%	117.05%	109.53%	101.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	50,217	112,185	117,818	149,990	72,574	100,826	70,171	-19.94%
YoY %	-55.24%	-4.78%	-21.45%	106.67%	-28.02%	43.69%	-	-
Horiz. %	71.56%	159.87%	167.90%	213.75%	103.42%	143.69%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Dividend
Div	-	3,628	3,628	3,628	3,628	5,191	5,191	-
YoY %	-	0.00%	0.00%	0.00%	-30.11%	0.00%	-	-
Horiz. %	-	69.89%	69.89%	69.89%	69.89%	100.00%	100.00%	-
Div Payout %	-	177.01%	70.38%	37.70%	36.34%	42.15%	44.96%	-
YoY %	-	151.51%	86.68%	3.74%	-13.78%	-6.25%	-	-
Horiz. %	-	393.71%	156.54%	83.85%	80.83%	93.75%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Equity
Net Worth	50,217	112,185	117,818	149,990	72,574	100,826	70,171	-19.94%
YoY %	-55.24%	-4.78%	-21.45%	106.67%	-28.02%	43.69%	-	-
Horiz. %	71.56%	159.87%	167.90%	213.75%	103.42%	143.69%	100.00%	-
NOSH	72,778	72,847	72,727	72,810	72,574	72,537	70,171	2.45%
YoY %	-0.09%	0.17%	-0.11%	0.33%	0.05%	3.37%	-	-
Horiz. %	103.72%	103.81%	103.64%	103.76%	103.42%	103.37%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Ratio Analysis
NP Margin	-41.93%	0.30%	2.33%	5.12%	5.82%	7.78%	7.29%	-
YoY %	-14,076.67%	-87.12%	-54.49%	-12.03%	-25.19%	6.72%	-	-
Horiz. %	-575.17%	4.12%	31.96%	70.23%	79.84%	106.72%	100.00%	-
ROE	-112.03%	1.83%	4.38%	6.42%	13.76%	12.21%	16.46%	-
YoY %	-6,221.86%	-58.22%	-31.78%	-53.34%	12.69%	-25.82%	-	-
Horiz. %	-680.62%	11.12%	26.61%	39.00%	83.60%	74.18%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Per Share
RPS	228.13	243.01	253.71	251.36	237.74	225.85	228.04	0.02%
YoY %	-6.12%	-4.22%	0.93%	5.73%	5.26%	-0.96%	-	-
Horiz. %	100.04%	106.56%	111.26%	110.23%	104.25%	99.04%	100.00%	-
EPS	-77.30	2.81	7.09	13.22	13.76	16.98	16.46	-
YoY %	-2,850.89%	-60.37%	-46.37%	-3.92%	-18.96%	3.16%	-	-
Horiz. %	-469.62%	17.07%	43.07%	80.32%	83.60%	103.16%	100.00%	-
DPS	0.00	5.00	5.00	4.98	5.00	7.16	7.40	-
YoY %	0.00%	0.00%	0.40%	-0.40%	-30.17%	-3.24%	-	-
Horiz. %	0.00%	67.57%	67.57%	67.30%	67.57%	96.76%	100.00%	-
NAPS	0.69	1.54	1.62	2.06	1.00	1.39	1.00	-21.86%
YoY %	-55.19%	-4.94%	-21.36%	106.00%	-28.06%	39.00%	-	-
Horiz. %	69.00%	154.00%	162.00%	206.00%	100.00%	139.00%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Adjusted Per Share Value based on latest NOSH - 72,810
RPS	228.13	243.25	253.54	251.48	237.08	225.11	219.88	2.47%
YoY %	-6.22%	-4.06%	0.82%	6.07%	5.32%	2.38%	-	-
Horiz. %	103.75%	110.63%	115.31%	114.37%	107.82%	102.38%	100.00%	-
EPS	-77.30	2.82	7.08	13.23	13.72	16.92	15.87	-
YoY %	-2,841.13%	-60.17%	-46.49%	-3.57%	-18.91%	6.62%	-	-
Horiz. %	-487.08%	17.77%	44.61%	83.36%	86.45%	106.62%	100.00%	-
DPS	0.00	4.99	4.99	4.99	4.99	7.13	7.13	-
YoY %	0.00%	0.00%	0.00%	0.00%	-30.01%	0.00%	-	-
Horiz. %	0.00%	69.99%	69.99%	69.99%	69.99%	100.00%	100.00%	-
NAPS	0.69	1.5415	1.6189	2.061	0.9972	1.3854	0.9642	-19.94%
YoY %	-55.24%	-4.78%	-21.45%	106.68%	-28.02%	43.68%	-	-
Horiz. %	71.56%	159.87%	167.90%	213.75%	103.42%	143.68%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/07	31/10/06	31/07/06	28/04/06	27/01/06	31/10/05	29/07/05	-
Price	0.58	0.58	0.70	0.72	0.75	0.87	1.03	-
P/RPS	0.25	0.24	0.28	0.29	0.32	0.39	0.45	-32.34%
YoY %	4.17%	-14.29%	-3.45%	-9.38%	-17.95%	-13.33%	-	-
Horiz. %	55.56%	53.33%	62.22%	64.44%	71.11%	86.67%	100.00%	-
P/EPS	-0.75	20.61	9.87	5.45	5.45	5.12	6.26	-
YoY %	-103.64%	108.81%	81.10%	0.00%	6.45%	-18.21%	-	-
Horiz. %	-11.98%	329.23%	157.67%	87.06%	87.06%	81.79%	100.00%	-
EY	-133.28	4.85	10.13	18.36	18.34	19.51	15.98	-
YoY %	-2,848.04%	-52.12%	-44.83%	0.11%	-6.00%	22.09%	-	-
Horiz. %	-834.04%	30.35%	63.39%	114.89%	114.77%	122.09%	100.00%	-
DY	0.00	8.62	7.14	6.92	6.67	8.23	7.18	-
YoY %	0.00%	20.73%	3.18%	3.75%	-18.96%	14.62%	-	-
Horiz. %	0.00%	120.06%	99.44%	96.38%	92.90%	114.62%	100.00%	-
P/NAPS	0.84	0.38	0.43	0.35	0.75	0.63	1.03	-12.67%
YoY %	121.05%	-11.63%	22.86%	-53.33%	19.05%	-38.83%	-	-
Horiz. %	81.55%	36.89%	41.75%	33.98%	72.82%	61.17%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Price Multiplier on Announcement Date
Date	30/03/07	20/12/06	05/09/06	29/06/06	28/03/06	24/01/06	01/09/05	-
Price	0.56	0.57	0.65	0.77	0.70	0.70	0.85	-
P/RPS	0.25	0.23	0.26	0.31	0.29	0.31	0.37	-22.94%
YoY %	8.70%	-11.54%	-16.13%	6.90%	-6.45%	-16.22%	-	-
Horiz. %	67.57%	62.16%	70.27%	83.78%	78.38%	83.78%	100.00%	-
P/EPS	-0.72	20.26	9.17	5.82	5.09	4.12	5.17	-
YoY %	-103.55%	120.94%	57.56%	14.34%	23.54%	-20.31%	-	-
Horiz. %	-13.93%	391.88%	177.37%	112.57%	98.45%	79.69%	100.00%	-
EY	-138.04	4.94	10.91	17.17	19.65	24.25	19.36	-
YoY %	-2,894.33%	-54.72%	-36.46%	-12.62%	-18.97%	25.26%	-	-
Horiz. %	-713.02%	25.52%	56.35%	88.69%	101.50%	125.26%	100.00%	-
DY	0.00	8.77	7.69	6.47	7.14	10.22	8.70	-
YoY %	0.00%	14.04%	18.86%	-9.38%	-30.14%	17.47%	-	-
Horiz. %	0.00%	100.80%	88.39%	74.37%	82.07%	117.47%	100.00%	-
P/NAPS	0.81	0.37	0.40	0.37	0.70	0.50	0.85	-3.15%
YoY %	118.92%	-7.50%	8.11%	-47.14%	40.00%	-41.18%	-	-
Horiz. %	95.29%	43.53%	47.06%	43.53%	82.35%	58.82%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos