[SAAG] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 1.08%
YoY- 247.59%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 355,216 399,088 495,959 466,789 504,862 645,696 270,840 19.83%
PBT 62,896 73,828 42,937 44,369 46,468 43,484 24,038 89.99%
Tax -11,888 -19,240 -9,884 -6,385 -7,262 -6,280 -6,069 56.61%
NP 51,008 54,588 33,053 37,984 39,206 37,204 17,969 100.60%
-
NP to SH 41,530 41,844 28,032 30,412 30,088 28,224 13,399 112.72%
-
Tax Rate 18.90% 26.06% 23.02% 14.39% 15.63% 14.44% 25.25% -
Total Cost 304,208 344,500 462,906 428,805 465,656 608,492 252,871 13.12%
-
Net Worth 123,327 147,329 12,625 122,359 115,219 97,626 52,342 77.15%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 2,869 - - 6,198 - -
Div Payout % - - 10.24% - - 21.96% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 123,327 147,329 12,625 122,359 115,219 97,626 52,342 77.15%
NOSH 61,654 61,644 57,387 55,618 54,606 51,654 29,909 62.04%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 14.36% 13.68% 6.66% 8.14% 7.77% 5.76% 6.63% -
ROE 33.67% 28.40% 222.03% 24.85% 26.11% 28.91% 25.60% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 576.05 647.41 864.24 839.28 924.55 1,250.03 905.52 -26.05%
EPS 6.74 67.88 4.86 54.68 55.10 54.64 27.51 -60.87%
DPS 0.00 0.00 5.00 0.00 0.00 12.00 0.00 -
NAPS 2.00 2.39 0.22 2.20 2.11 1.89 1.75 9.31%
Adjusted Per Share Value based on latest NOSH - 55,623
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 16.36 18.38 22.84 21.50 23.25 29.74 12.48 19.79%
EPS 1.91 1.93 1.29 1.40 1.39 1.30 0.62 111.86%
DPS 0.00 0.00 0.13 0.00 0.00 0.29 0.00 -
NAPS 0.0568 0.0679 0.0058 0.0564 0.0531 0.045 0.0241 77.19%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.39 0.44 0.57 0.67 0.78 0.41 0.16 -
P/RPS 0.07 0.07 0.07 0.08 0.08 0.03 0.02 130.69%
P/EPS 0.58 0.65 1.17 1.23 1.42 0.75 0.36 37.47%
EY 172.69 154.27 85.70 81.61 70.64 133.27 279.99 -27.56%
DY 0.00 0.00 8.77 0.00 0.00 29.27 0.00 -
P/NAPS 0.20 0.18 2.59 0.30 0.37 0.22 0.09 70.37%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 26/05/08 27/02/08 20/11/07 16/08/07 30/05/07 28/02/07 -
Price 0.42 0.40 0.49 0.55 0.57 0.62 0.24 -
P/RPS 0.07 0.06 0.06 0.07 0.06 0.05 0.03 76.01%
P/EPS 0.62 0.59 1.00 1.01 1.03 1.13 0.54 9.65%
EY 160.36 169.70 99.69 99.42 96.67 88.13 186.66 -9.63%
DY 0.00 0.00 10.20 0.00 0.00 19.35 0.00 -
P/NAPS 0.21 0.17 2.23 0.25 0.27 0.33 0.14 31.06%

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