[SAB] YoY Quarter Result on 30-Apr-2007 [#4]

Announcement Date
28-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- -53.02%
YoY- 612.85%
View:
Show?
Quarter Result
31/03/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 0 95,170 120,061 95,398 86,077 80,941 102,900 -
PBT 0 5,235 10,818 8,686 -372 7,735 2,607 -
Tax 0 -1,339 -10,570 -5,037 -684 1,858 -3,397 -
NP 0 3,896 248 3,649 -1,056 9,593 -790 -
-
NP to SH 0 677 -1,527 3,272 -638 9,593 -790 -
-
Tax Rate - 25.58% 97.71% 57.99% - -24.02% 130.30% -
Total Cost 0 91,274 119,813 91,749 87,133 71,348 103,690 -
-
Net Worth 398,036 271,111 272,340 273,658 360,595 273,817 366,707 1.39%
Dividend
31/03/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - 6,777 10,893 8,209 4,798 - - -
Div Payout % - 1,001.15% 0.00% 250.91% 0.00% - - -
Equity
31/03/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 398,036 271,111 272,340 273,658 360,595 273,817 366,707 1.39%
NOSH 136,782 135,555 136,170 136,829 137,108 136,908 137,343 -0.06%
Ratio Analysis
31/03/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 0.00% 4.09% 0.21% 3.83% -1.23% 11.85% -0.77% -
ROE 0.00% 0.25% -0.56% 1.20% -0.18% 3.50% -0.22% -
Per Share
31/03/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 0.00 70.21 88.17 69.72 62.78 59.12 74.92 -
EPS 0.00 0.49 -1.11 2.39 -0.47 7.01 -0.67 -
DPS 0.00 5.00 8.00 6.00 3.50 0.00 0.00 -
NAPS 2.91 2.00 2.00 2.00 2.63 2.00 2.67 1.46%
Adjusted Per Share Value based on latest NOSH - 136,829
31/03/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 0.00 69.53 87.72 69.70 62.89 59.14 75.18 -
EPS 0.00 0.49 -1.12 2.39 -0.47 7.01 -0.58 -
DPS 0.00 4.95 7.96 6.00 3.51 0.00 0.00 -
NAPS 2.9081 1.9808 1.9898 1.9994 2.6346 2.0006 2.6792 1.39%
Price Multiplier on Financial Quarter End Date
31/03/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 31/03/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 1.26 1.45 1.83 1.60 1.75 1.70 2.00 -
P/RPS 0.00 2.07 2.08 2.29 2.79 2.88 2.67 -
P/EPS 0.00 290.33 -163.19 66.91 -376.08 24.26 -347.71 -
EY 0.00 0.34 -0.61 1.49 -0.27 4.12 -0.29 -
DY 0.00 3.45 4.37 3.75 2.00 0.00 0.00 -
P/NAPS 0.43 0.73 0.92 0.80 0.67 0.85 0.75 -8.96%
Price Multiplier on Announcement Date
31/03/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date - 30/06/09 30/06/08 28/06/07 29/06/06 28/06/05 28/06/04 -
Price 0.00 1.45 1.67 1.54 1.68 1.78 1.98 -
P/RPS 0.00 2.07 1.89 2.21 2.68 3.01 2.64 -
P/EPS 0.00 290.33 -148.92 64.40 -361.04 25.40 -344.23 -
EY 0.00 0.34 -0.67 1.55 -0.28 3.94 -0.29 -
DY 0.00 3.45 4.79 3.90 2.08 0.00 0.00 -
P/NAPS 0.00 0.73 0.84 0.77 0.64 0.89 0.74 -

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