[SAAG] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -29.23%
YoY- -4.14%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 205,097 62,709 43,877 47,413 49,476 55,565 54,758 -1.39%
PBT 6,321 -1,100 -4,668 2,033 1,512 2,058 -213 -
Tax -666 228 789 -1,045 -481 -985 213 -
NP 5,654 -872 -3,878 988 1,030 1,073 0 -100.00%
-
NP to SH 2,705 -872 -3,878 988 1,030 1,073 -234 -
-
Tax Rate 10.54% - - 51.40% 31.81% 47.86% - -
Total Cost 199,442 63,581 47,755 46,425 48,445 54,492 54,758 -1.36%
-
Net Worth 63,818 42,678 25,921 28,807 28,167 24,966 2,783,991 4.09%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 63,818 42,678 25,921 28,807 28,167 24,966 2,783,991 4.09%
NOSH 44,013 30,704 16,001 16,004 16,004 16,003 15,999 -1.07%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 2.76% -1.39% -8.84% 2.08% 2.08% 1.93% 0.00% -
ROE 4.24% -2.04% -14.96% 3.43% 3.66% 4.30% -0.01% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 465.99 204.24 274.21 296.25 309.15 347.20 342.24 -0.32%
EPS 6.16 -2.84 -24.24 6.17 6.44 6.71 -1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.39 1.62 1.80 1.76 1.56 174.00 5.22%
Adjusted Per Share Value based on latest NOSH - 15,925
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 9.45 2.89 2.02 2.18 2.28 2.56 2.52 -1.39%
EPS 0.12 -0.04 -0.18 0.05 0.05 0.05 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0294 0.0197 0.0119 0.0133 0.013 0.0115 1.2824 4.09%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.09 0.21 0.34 0.20 0.17 0.44 0.00 -
P/RPS 0.02 0.10 0.12 0.07 0.05 0.13 0.00 -100.00%
P/EPS 1.46 -7.39 -1.40 3.24 2.64 6.56 0.00 -100.00%
EY 68.30 -13.52 -71.29 30.87 37.88 15.24 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.15 0.21 0.11 0.10 0.28 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 29/11/04 28/11/03 29/11/02 20/11/01 27/11/00 26/11/99 -
Price 0.08 0.20 0.39 0.20 0.23 0.43 0.00 -
P/RPS 0.02 0.10 0.14 0.07 0.07 0.12 0.00 -100.00%
P/EPS 1.30 -7.04 -1.61 3.24 3.57 6.41 0.00 -100.00%
EY 76.83 -14.20 -62.15 30.87 28.00 15.60 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.14 0.24 0.11 0.13 0.28 0.00 -100.00%

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