[SAAG] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 110.64%
YoY- 215.28%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 495,959 466,789 504,862 645,696 270,840 217,869 198,820 83.62%
PBT 42,937 44,369 46,468 43,484 24,038 17,074 19,068 71.54%
Tax -9,884 -6,385 -7,262 -6,280 -6,069 -3,620 -3,650 93.92%
NP 33,053 37,984 39,206 37,204 17,969 13,454 15,418 66.02%
-
NP to SH 28,032 30,412 30,088 28,224 13,399 8,749 10,422 93.05%
-
Tax Rate 23.02% 14.39% 15.63% 14.44% 25.25% 21.20% 19.14% -
Total Cost 462,906 428,805 465,656 608,492 252,871 204,414 183,402 85.06%
-
Net Worth 12,625 122,359 115,219 97,626 52,342 51,294 50,429 -60.17%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 2,869 - - 6,198 - - - -
Div Payout % 10.24% - - 21.96% - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 12,625 122,359 115,219 97,626 52,342 51,294 50,429 -60.17%
NOSH 57,387 55,618 54,606 51,654 29,909 31,277 31,716 48.32%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 6.66% 8.14% 7.77% 5.76% 6.63% 6.18% 7.75% -
ROE 222.03% 24.85% 26.11% 28.91% 25.60% 17.06% 20.67% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 864.24 839.28 924.55 1,250.03 905.52 696.57 626.87 23.79%
EPS 4.86 54.68 55.10 54.64 27.51 27.97 32.86 -71.93%
DPS 5.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 0.22 2.20 2.11 1.89 1.75 1.64 1.59 -73.15%
Adjusted Per Share Value based on latest NOSH - 51,654
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 22.84 21.50 23.25 29.74 12.48 10.04 9.16 83.57%
EPS 1.29 1.40 1.39 1.30 0.62 0.40 0.48 92.95%
DPS 0.13 0.00 0.00 0.29 0.00 0.00 0.00 -
NAPS 0.0058 0.0564 0.0531 0.045 0.0241 0.0236 0.0232 -60.21%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.57 0.67 0.78 0.41 0.16 0.12 0.12 -
P/RPS 0.07 0.08 0.08 0.03 0.02 0.02 0.02 129.99%
P/EPS 1.17 1.23 1.42 0.75 0.36 0.43 0.37 114.98%
EY 85.70 81.61 70.64 133.27 279.99 233.11 273.83 -53.80%
DY 8.77 0.00 0.00 29.27 0.00 0.00 0.00 -
P/NAPS 2.59 0.30 0.37 0.22 0.09 0.07 0.08 909.38%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 20/11/07 16/08/07 30/05/07 28/02/07 22/11/06 21/08/06 -
Price 0.49 0.55 0.57 0.62 0.24 0.18 0.14 -
P/RPS 0.06 0.07 0.06 0.05 0.03 0.03 0.02 107.59%
P/EPS 1.00 1.01 1.03 1.13 0.54 0.64 0.43 75.26%
EY 99.69 99.42 96.67 88.13 186.66 155.41 234.71 -43.40%
DY 10.20 0.00 0.00 19.35 0.00 0.00 0.00 -
P/NAPS 2.23 0.25 0.27 0.33 0.14 0.11 0.09 744.95%

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