[SAAG] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 6.6%
YoY- 188.7%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 111,794 229,772 355,216 504,862 198,820 156,890 52,296 13.49%
PBT 4,458 -5,236 62,896 46,468 19,068 6,422 -3,054 -
Tax -70 8,732 -11,888 -7,262 -3,650 -584 3,788 -
NP 4,388 3,496 51,008 39,206 15,418 5,838 734 34.70%
-
NP to SH 13,752 10,512 41,530 30,088 10,422 2,680 734 62.93%
-
Tax Rate 1.57% - 18.90% 15.63% 19.14% 9.09% - -
Total Cost 107,406 226,276 304,208 465,656 183,402 151,052 51,562 13.00%
-
Net Worth 360,989 184,301 123,327 115,219 50,429 44,564 43,911 42.04%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 360,989 184,301 123,327 115,219 50,429 44,564 43,911 42.04%
NOSH 1,718,999 682,597 61,654 54,606 31,716 30,733 16,026 117.89%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.93% 1.52% 14.36% 7.77% 7.75% 3.72% 1.40% -
ROE 3.81% 5.70% 33.67% 26.11% 20.67% 6.01% 1.67% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 6.50 33.66 576.05 924.55 626.87 510.48 326.32 -47.91%
EPS 0.80 1.54 6.74 55.10 32.86 8.72 4.58 -25.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.27 2.00 2.11 1.59 1.45 2.74 -34.81%
Adjusted Per Share Value based on latest NOSH - 54,593
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 5.15 10.58 16.36 23.25 9.16 7.23 2.41 13.48%
EPS 0.63 0.48 1.91 1.39 0.48 0.12 0.03 66.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1663 0.0849 0.0568 0.0531 0.0232 0.0205 0.0202 42.07%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.09 0.29 0.39 0.78 0.12 0.09 0.18 -
P/RPS 1.38 0.86 0.07 0.08 0.02 0.02 0.06 68.59%
P/EPS 11.25 18.83 0.58 1.42 0.37 1.03 3.93 19.14%
EY 8.89 5.31 172.69 70.64 273.83 96.89 25.44 -16.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 1.07 0.20 0.37 0.08 0.06 0.07 35.31%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 26/08/09 25/08/08 16/08/07 21/08/06 25/08/05 23/08/04 -
Price 0.06 0.25 0.42 0.57 0.14 0.10 0.18 -
P/RPS 0.92 0.74 0.07 0.06 0.02 0.02 0.06 57.58%
P/EPS 7.50 16.23 0.62 1.03 0.43 1.15 3.93 11.36%
EY 13.33 6.16 160.36 96.67 234.71 87.20 25.44 -10.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.93 0.21 0.27 0.09 0.07 0.07 26.71%

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