[SAAG] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 225.24%
YoY- 265.12%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 189,980 212,540 205,097 156,890 134,740 76,707 62,709 109.51%
PBT 20,192 9,606 6,321 6,422 2,040 53 -1,100 -
Tax -7,748 -2,608 -666 -584 -1,216 -1,087 228 -
NP 12,444 6,998 5,654 5,838 824 -1,034 -872 -
-
NP to SH 8,952 3,118 2,705 2,680 824 -1,034 -872 -
-
Tax Rate 38.37% 27.15% 10.54% 9.09% 59.61% 2,050.94% - -
Total Cost 177,536 205,542 199,442 151,052 133,916 77,741 63,581 98.41%
-
Net Worth 73,844 69,111 63,818 44,564 42,599 51,251 42,678 44.17%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 73,844 69,111 63,818 44,564 42,599 51,251 42,678 44.17%
NOSH 47,641 44,019 44,013 30,733 29,999 30,689 30,704 34.06%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 6.55% 3.29% 2.76% 3.72% 0.61% -1.35% -1.39% -
ROE 12.12% 4.51% 4.24% 6.01% 1.93% -2.02% -2.04% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 398.77 482.83 465.99 510.48 449.13 249.94 204.24 56.27%
EPS 27.84 7.09 6.16 8.72 0.68 -3.37 -2.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.57 1.45 1.45 1.42 1.67 1.39 7.54%
Adjusted Per Share Value based on latest NOSH - 30,690
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 8.75 9.79 9.45 7.23 6.21 3.53 2.89 109.42%
EPS 0.41 0.14 0.12 0.12 0.04 -0.05 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.034 0.0318 0.0294 0.0205 0.0196 0.0236 0.0197 43.93%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.12 0.08 0.09 0.09 0.20 0.20 0.21 -
P/RPS 0.03 0.02 0.02 0.02 0.04 0.08 0.10 -55.21%
P/EPS 0.64 1.13 1.46 1.03 7.28 -5.94 -7.39 -
EY 156.59 88.54 68.30 96.89 13.73 -16.85 -13.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.05 0.06 0.06 0.14 0.12 0.15 -34.25%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 09/06/06 27/02/06 29/11/05 25/08/05 30/05/05 24/02/05 29/11/04 -
Price 0.10 0.09 0.08 0.10 0.06 0.20 0.20 -
P/RPS 0.03 0.02 0.02 0.02 0.01 0.08 0.10 -55.21%
P/EPS 0.53 1.27 1.30 1.15 2.18 -5.94 -7.04 -
EY 187.90 78.70 76.83 87.20 45.78 -16.85 -14.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.06 0.06 0.07 0.04 0.12 0.14 -43.18%

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