[SAAG] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -62.68%
YoY- 48.26%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 361,855 282,909 177,608 99,772 495,959 350,092 252,431 26.99%
PBT 39,475 43,811 31,448 18,457 42,937 33,277 23,234 42.15%
Tax -627 -5,393 -5,944 -4,810 -9,884 -4,789 -3,631 -68.82%
NP 38,848 38,418 25,504 13,647 33,053 28,488 19,603 57.44%
-
NP to SH 30,499 28,825 20,765 10,461 28,032 22,809 15,044 59.83%
-
Tax Rate 1.59% 12.31% 18.90% 26.06% 23.02% 14.39% 15.63% -
Total Cost 323,007 244,491 152,104 86,125 462,906 321,604 232,828 24.26%
-
Net Worth 168,653 166,654 123,327 147,329 12,625 122,359 115,219 28.76%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - 2,869 - - -
Div Payout % - - - - 10.24% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 168,653 166,654 123,327 147,329 12,625 122,359 115,219 28.76%
NOSH 624,642 617,237 61,654 61,644 57,387 55,618 54,606 403.94%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 10.74% 13.58% 14.36% 13.68% 6.66% 8.14% 7.77% -
ROE 18.08% 17.30% 16.84% 7.10% 222.03% 18.64% 13.06% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 57.93 45.83 288.03 161.85 864.24 629.46 462.28 -74.80%
EPS 4.89 4.67 3.37 16.97 4.86 41.01 27.55 -68.25%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.27 0.27 2.00 2.39 0.22 2.20 2.11 -74.44%
Adjusted Per Share Value based on latest NOSH - 61,644
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 16.67 13.03 8.18 4.60 22.84 16.13 11.63 26.98%
EPS 1.40 1.33 0.96 0.48 1.29 1.05 0.69 59.92%
DPS 0.00 0.00 0.00 0.00 0.13 0.00 0.00 -
NAPS 0.0777 0.0768 0.0568 0.0679 0.0058 0.0564 0.0531 28.74%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.19 0.31 0.39 0.44 0.57 0.67 0.78 -
P/RPS 0.33 0.68 0.14 0.27 0.07 0.11 0.17 55.29%
P/EPS 3.89 6.64 1.16 2.59 1.17 1.63 2.83 23.50%
EY 25.70 15.06 86.35 38.57 85.70 61.21 35.32 -19.02%
DY 0.00 0.00 0.00 0.00 8.77 0.00 0.00 -
P/NAPS 0.70 1.15 0.20 0.18 2.59 0.30 0.37 52.67%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 25/11/08 25/08/08 26/05/08 27/02/08 20/11/07 16/08/07 -
Price 0.17 0.20 0.42 0.40 0.49 0.55 0.57 -
P/RPS 0.29 0.44 0.15 0.25 0.06 0.09 0.12 79.60%
P/EPS 3.48 4.28 1.25 2.36 1.00 1.34 2.07 41.16%
EY 28.72 23.35 80.18 42.43 99.69 74.56 48.33 -29.20%
DY 0.00 0.00 0.00 0.00 10.20 0.00 0.00 -
P/NAPS 0.63 0.74 0.21 0.17 2.23 0.25 0.27 75.46%

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