[SAAG] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -32.21%
YoY- -1161.7%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 270,840 212,540 76,707 43,660 48,448 63,733 55,375 30.27%
PBT 24,038 9,606 53 -6,566 1,191 1,698 1,914 52.43%
Tax -6,069 -2,608 -1,087 1,438 -708 -99 -442 54.71%
NP 17,969 6,998 -1,034 -5,128 483 1,599 1,472 51.71%
-
NP to SH 13,399 3,118 -1,034 -5,128 483 1,599 1,472 44.47%
-
Tax Rate 25.25% 27.15% 2,050.94% - 59.45% 5.83% 23.09% -
Total Cost 252,871 205,542 77,741 48,788 47,965 62,134 53,903 29.36%
-
Net Worth 52,342 69,111 51,251 19,998 28,788 28,010 27,348 11.42%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 52,342 69,111 51,251 19,998 28,788 28,010 27,348 11.42%
NOSH 29,909 44,019 30,689 15,998 15,993 16,006 15,993 10.99%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 6.63% 3.29% -1.35% -11.75% 1.00% 2.51% 2.66% -
ROE 25.60% 4.51% -2.02% -25.64% 1.68% 5.71% 5.38% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 905.52 482.83 249.94 272.90 302.93 398.18 346.23 17.37%
EPS 27.51 7.09 -3.37 -24.10 3.02 9.99 9.20 20.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.57 1.67 1.25 1.80 1.75 1.71 0.38%
Adjusted Per Share Value based on latest NOSH - 15,995
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 12.48 9.79 3.53 2.01 2.23 2.94 2.55 30.28%
EPS 0.62 0.14 -0.05 -0.24 0.02 0.07 0.07 43.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0241 0.0318 0.0236 0.0092 0.0133 0.0129 0.0126 11.40%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.16 0.08 0.20 0.37 0.22 0.23 0.42 -
P/RPS 0.02 0.02 0.08 0.14 0.07 0.06 0.12 -25.80%
P/EPS 0.36 1.13 -5.94 -1.15 7.28 2.30 4.56 -34.49%
EY 279.99 88.54 -16.85 -86.63 13.73 43.43 21.91 52.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.05 0.12 0.30 0.12 0.13 0.25 -15.65%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 27/02/06 24/02/05 27/02/04 28/02/03 27/02/02 26/02/01 -
Price 0.24 0.09 0.20 0.45 0.19 0.23 0.28 -
P/RPS 0.03 0.02 0.08 0.16 0.06 0.06 0.08 -15.07%
P/EPS 0.54 1.27 -5.94 -1.40 6.29 2.30 3.04 -25.01%
EY 186.66 78.70 -16.85 -71.23 15.89 43.43 32.87 33.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.06 0.12 0.36 0.11 0.13 0.16 -2.19%

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