[SAAG] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
22-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 78.59%
YoY- 56.66%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 29,675 20,884 12,494 13,654 10,752 15,408 9,843 107.99%
PBT 878 702 -1,869 342 -3,065 -894 -1,819 -
Tax -1,258 -1,723 2,711 -817 846 457 443 -
NP -380 -1,021 842 -475 -2,219 -437 -1,376 -57.42%
-
NP to SH -380 -1,021 842 -475 -2,219 -437 -1,376 -57.42%
-
Tax Rate 143.28% 245.44% - 238.89% - - - -
Total Cost 30,055 21,905 11,652 14,129 12,971 15,845 11,219 92.31%
-
Net Worth 43,844 42,618 43,860 18,552 19,674 25,931 26,239 40.59%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 43,844 42,618 43,860 18,552 19,674 25,931 26,239 40.59%
NOSH 30,660 30,660 16,007 15,993 15,995 16,007 15,999 53.97%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -1.28% -4.89% 6.74% -3.48% -20.64% -2.84% -13.98% -
ROE -0.87% -2.40% 1.92% -2.56% -11.28% -1.69% -5.24% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 96.79 68.11 78.05 85.37 67.22 96.26 61.52 35.08%
EPS -1.24 -3.33 5.26 -2.97 -10.43 -2.73 -8.60 -72.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.39 2.74 1.16 1.23 1.62 1.64 -8.69%
Adjusted Per Share Value based on latest NOSH - 15,993
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 1.37 0.96 0.58 0.63 0.50 0.71 0.45 109.35%
EPS -0.02 -0.05 0.04 -0.02 -0.10 -0.02 -0.06 -51.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0202 0.0196 0.0202 0.0085 0.0091 0.0119 0.0121 40.50%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.20 0.21 0.18 0.42 0.37 0.34 0.32 -
P/RPS 0.21 0.31 0.23 0.49 0.55 0.35 0.52 -45.21%
P/EPS -16.14 -6.31 3.42 -14.14 -2.67 -12.45 -3.72 164.83%
EY -6.20 -15.86 29.22 -7.07 -37.49 -8.03 -26.88 -62.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.15 0.07 0.36 0.30 0.21 0.20 -21.07%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 29/11/04 23/08/04 22/06/04 27/02/04 28/11/03 29/08/03 -
Price 0.20 0.20 0.18 0.20 0.45 0.39 0.31 -
P/RPS 0.21 0.29 0.23 0.23 0.67 0.41 0.50 -43.76%
P/EPS -16.14 -6.01 3.42 -6.73 -3.24 -14.29 -3.60 170.66%
EY -6.20 -16.65 29.22 -14.85 -30.83 -7.00 -27.74 -63.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.07 0.17 0.37 0.24 0.19 -18.34%

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