[SAAG] QoQ Cumulative 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- 51.62%
YoY- 247.59%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 177,608 99,772 495,959 350,092 252,431 161,424 270,840 -24.53%
PBT 31,448 18,457 42,937 33,277 23,234 10,871 24,038 19.63%
Tax -5,944 -4,810 -9,884 -4,789 -3,631 -1,570 -6,069 -1.37%
NP 25,504 13,647 33,053 28,488 19,603 9,301 17,969 26.32%
-
NP to SH 20,765 10,461 28,032 22,809 15,044 7,056 13,399 33.95%
-
Tax Rate 18.90% 26.06% 23.02% 14.39% 15.63% 14.44% 25.25% -
Total Cost 152,104 86,125 462,906 321,604 232,828 152,123 252,871 -28.76%
-
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 - - 1,549 - -
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 16.84% 7.10% 222.03% 18.64% 13.06% 7.23% 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 288.03 161.85 864.24 629.46 462.28 312.51 905.52 -53.43%
EPS 3.37 16.97 4.86 41.01 27.55 13.66 27.51 -75.36%
DPS 0.00 0.00 5.00 0.00 0.00 3.00 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 8.18 4.60 22.84 16.13 11.63 7.44 12.48 -24.56%
EPS 0.96 0.48 1.29 1.05 0.69 0.33 0.62 33.87%
DPS 0.00 0.00 0.13 0.00 0.00 0.07 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 0.14 0.27 0.07 0.11 0.17 0.13 0.02 266.36%
P/EPS 1.16 2.59 1.17 1.63 2.83 3.00 0.36 118.31%
EY 86.35 38.57 85.70 61.21 35.32 33.32 279.99 -54.38%
DY 0.00 0.00 8.77 0.00 0.00 7.32 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 0.15 0.25 0.06 0.09 0.12 0.20 0.03 192.68%
P/EPS 1.25 2.36 1.00 1.34 2.07 4.54 0.54 75.07%
EY 80.18 42.43 99.69 74.56 48.33 22.03 186.66 -43.09%
DY 0.00 0.00 10.20 0.00 0.00 4.84 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