[SAAG] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 6.6%
YoY- 188.7%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 399,088 495,959 466,789 504,862 645,696 270,840 217,869 49.65%
PBT 73,828 42,937 44,369 46,468 43,484 24,038 17,074 165.17%
Tax -19,240 -9,884 -6,385 -7,262 -6,280 -6,069 -3,620 204.24%
NP 54,588 33,053 37,984 39,206 37,204 17,969 13,454 154.17%
-
NP to SH 41,844 28,032 30,412 30,088 28,224 13,399 8,749 183.59%
-
Tax Rate 26.06% 23.02% 14.39% 15.63% 14.44% 25.25% 21.20% -
Total Cost 344,500 462,906 428,805 465,656 608,492 252,871 204,414 41.57%
-
Net Worth 147,329 12,625 122,359 115,219 97,626 52,342 51,294 101.93%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 2,869 - - 6,198 - - -
Div Payout % - 10.24% - - 21.96% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 147,329 12,625 122,359 115,219 97,626 52,342 51,294 101.93%
NOSH 61,644 57,387 55,618 54,606 51,654 29,909 31,277 57.13%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 13.68% 6.66% 8.14% 7.77% 5.76% 6.63% 6.18% -
ROE 28.40% 222.03% 24.85% 26.11% 28.91% 25.60% 17.06% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 647.41 864.24 839.28 924.55 1,250.03 905.52 696.57 -4.75%
EPS 67.88 4.86 54.68 55.10 54.64 27.51 27.97 80.49%
DPS 0.00 5.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 2.39 0.22 2.20 2.11 1.89 1.75 1.64 28.50%
Adjusted Per Share Value based on latest NOSH - 54,593
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 18.38 22.84 21.50 23.25 29.74 12.48 10.04 49.59%
EPS 1.93 1.29 1.40 1.39 1.30 0.62 0.40 185.26%
DPS 0.00 0.13 0.00 0.00 0.29 0.00 0.00 -
NAPS 0.0679 0.0058 0.0564 0.0531 0.045 0.0241 0.0236 102.15%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.44 0.57 0.67 0.78 0.41 0.16 0.12 -
P/RPS 0.07 0.07 0.08 0.08 0.03 0.02 0.02 130.34%
P/EPS 0.65 1.17 1.23 1.42 0.75 0.36 0.43 31.68%
EY 154.27 85.70 81.61 70.64 133.27 279.99 233.11 -24.03%
DY 0.00 8.77 0.00 0.00 29.27 0.00 0.00 -
P/NAPS 0.18 2.59 0.30 0.37 0.22 0.09 0.07 87.58%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 27/02/08 20/11/07 16/08/07 30/05/07 28/02/07 22/11/06 -
Price 0.40 0.49 0.55 0.57 0.62 0.24 0.18 -
P/RPS 0.06 0.06 0.07 0.06 0.05 0.03 0.03 58.67%
P/EPS 0.59 1.00 1.01 1.03 1.13 0.54 0.64 -5.27%
EY 169.70 99.69 99.42 96.67 88.13 186.66 155.41 6.03%
DY 0.00 10.20 0.00 0.00 19.35 0.00 0.00 -
P/NAPS 0.17 2.23 0.25 0.27 0.33 0.14 0.11 33.63%

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