[SAAG] QoQ 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- 3.2%
YoY- 215.28%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
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 145,867 97,661 91,007 161,424 107,438 63,993 51,915 98.74%
PBT 9,659 10,043 12,362 10,871 11,232 3,272 4,486 66.51%
Tax -5,095 -1,158 -2,061 -1,570 -3,354 -889 111 -
NP 4,564 8,885 10,301 9,301 7,878 2,383 4,597 -0.47%
-
NP to SH 5,223 7,765 7,987 7,056 6,837 1,350 2,973 45.44%
-
Tax Rate 52.75% 11.53% 16.67% 14.44% 29.86% 27.17% -2.47% -
Total Cost 141,303 88,776 80,706 152,123 99,560 61,610 47,318 106.95%
-
Net Worth 114,816 122,371 115,191 97,626 29,136 46,807 50,358 72.96%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 2,870 - - 1,549 - - - -
Div Payout % 54.96% - - 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 114,816 122,371 115,191 97,626 29,136 46,807 50,358 72.96%
NOSH 57,408 55,623 54,593 51,654 29,136 28,541 31,671 48.50%
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 3.13% 9.10% 11.32% 5.76% 7.33% 3.72% 8.85% -
ROE 4.55% 6.35% 6.93% 7.23% 23.47% 2.88% 5.90% -
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 254.09 175.58 166.70 312.51 368.74 224.21 163.91 33.83%
EPS 0.91 13.96 14.63 13.66 14.04 4.73 9.39 -78.81%
DPS 5.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.00 2.20 2.11 1.89 1.00 1.64 1.59 16.47%
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 6.72 4.50 4.19 7.44 4.95 2.95 2.39 98.83%
EPS 0.24 0.36 0.37 0.33 0.31 0.06 0.14 43.09%
DPS 0.13 0.00 0.00 0.07 0.00 0.00 0.00 -
NAPS 0.0529 0.0564 0.0531 0.045 0.0134 0.0216 0.0232 72.97%
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 0.22 0.38 0.47 0.13 0.04 0.05 0.07 114.11%
P/EPS 6.27 4.80 5.33 3.00 0.68 2.54 1.28 187.59%
EY 15.96 20.84 18.76 33.32 146.66 39.42 78.22 -65.24%
DY 8.77 0.00 0.00 7.32 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.37 0.22 0.16 0.07 0.08 135.42%
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 0.19 0.31 0.34 0.20 0.07 0.08 0.09 64.34%
P/EPS 5.39 3.94 3.90 4.54 1.02 3.81 1.49 135.09%
EY 18.57 25.38 25.67 22.03 97.77 26.28 67.05 -57.41%
DY 10.20 0.00 0.00 4.84 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.27 0.33 0.24 0.11 0.09 97.23%

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