[SAAG] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 104.19%
YoY- 329.73%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 350,092 252,431 161,424 270,840 163,402 99,410 47,495 278.29%
PBT 33,277 23,234 10,871 24,038 12,806 9,534 5,048 251.17%
Tax -4,789 -3,631 -1,570 -6,069 -2,715 -1,825 -1,937 82.74%
NP 28,488 19,603 9,301 17,969 10,091 7,709 3,111 337.10%
-
NP to SH 22,809 15,044 7,056 13,399 6,562 5,211 2,238 369.40%
-
Tax Rate 14.39% 15.63% 14.44% 25.25% 21.20% 19.14% 38.37% -
Total Cost 321,604 232,828 152,123 252,871 153,311 91,701 44,384 274.00%
-
Net Worth 122,359 115,219 97,626 52,342 51,294 50,429 73,844 39.98%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 1,549 - - - - -
Div Payout % - - 21.96% - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 122,359 115,219 97,626 52,342 51,294 50,429 73,844 39.98%
NOSH 55,618 54,606 51,654 29,909 31,277 31,716 47,641 10.86%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.14% 7.77% 5.76% 6.63% 6.18% 7.75% 6.55% -
ROE 18.64% 13.06% 7.23% 25.60% 12.79% 10.33% 3.03% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 629.46 462.28 312.51 905.52 522.43 313.43 99.69 241.23%
EPS 41.01 27.55 13.66 27.51 20.98 16.43 6.96 225.87%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.11 1.89 1.75 1.64 1.59 1.55 26.27%
Adjusted Per Share Value based on latest NOSH - 29,136
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 16.13 11.63 7.44 12.48 7.53 4.58 2.19 278.09%
EPS 1.05 0.69 0.33 0.62 0.30 0.24 0.10 378.81%
DPS 0.00 0.00 0.07 0.00 0.00 0.00 0.00 -
NAPS 0.0564 0.0531 0.045 0.0241 0.0236 0.0232 0.034 40.08%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.67 0.78 0.41 0.16 0.12 0.12 0.12 -
P/RPS 0.11 0.17 0.13 0.02 0.02 0.04 0.12 -5.63%
P/EPS 1.63 2.83 3.00 0.36 0.57 0.73 2.55 -25.77%
EY 61.21 35.32 33.32 279.99 174.83 136.92 39.15 34.67%
DY 0.00 0.00 7.32 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.37 0.22 0.09 0.07 0.08 0.08 141.17%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 16/08/07 30/05/07 28/02/07 22/11/06 21/08/06 09/06/06 -
Price 0.55 0.57 0.62 0.24 0.18 0.14 0.10 -
P/RPS 0.09 0.12 0.20 0.03 0.03 0.04 0.10 -6.77%
P/EPS 1.34 2.07 4.54 0.54 0.86 0.85 2.13 -26.55%
EY 74.56 48.33 22.03 186.66 116.56 117.36 46.98 36.02%
DY 0.00 0.00 4.84 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.33 0.14 0.11 0.09 0.06 158.71%

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