[SAAG] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 53.14%
YoY- 329.73%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 160,443 361,855 495,959 270,840 212,540 76,707 43,660 24.19%
PBT -27,729 39,475 42,937 24,038 9,606 53 -6,566 27.10%
Tax 5,607 -627 -9,884 -6,069 -2,608 -1,087 1,438 25.43%
NP -22,122 38,848 33,053 17,969 6,998 -1,034 -5,128 27.56%
-
NP to SH -8,789 30,499 28,032 13,399 3,118 -1,034 -5,128 9.38%
-
Tax Rate - 1.59% 23.02% 25.25% 27.15% 2,050.94% - -
Total Cost 182,565 323,007 462,906 252,871 205,542 77,741 48,788 24.57%
-
Net Worth 204,792 168,653 12,625 52,342 69,111 51,251 19,998 47.31%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 2,869 - - - - -
Div Payout % - - 10.24% - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 204,792 168,653 12,625 52,342 69,111 51,251 19,998 47.31%
NOSH 853,300 624,642 57,387 29,909 44,019 30,689 15,998 93.89%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -13.79% 10.74% 6.66% 6.63% 3.29% -1.35% -11.75% -
ROE -4.29% 18.08% 222.03% 25.60% 4.51% -2.02% -25.64% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 18.80 57.93 864.24 905.52 482.83 249.94 272.90 -35.94%
EPS -1.03 4.89 4.86 27.51 7.09 -3.37 -24.10 -40.84%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.27 0.22 1.75 1.57 1.67 1.25 -24.02%
Adjusted Per Share Value based on latest NOSH - 29,136
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 7.39 16.67 22.84 12.48 9.79 3.53 2.01 24.20%
EPS -0.40 1.40 1.29 0.62 0.14 -0.05 -0.24 8.87%
DPS 0.00 0.00 0.13 0.00 0.00 0.00 0.00 -
NAPS 0.0943 0.0777 0.0058 0.0241 0.0318 0.0236 0.0092 47.33%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.17 0.19 0.57 0.16 0.08 0.20 0.37 -
P/RPS 0.90 0.33 0.07 0.02 0.02 0.08 0.14 36.32%
P/EPS -16.50 3.89 1.17 0.36 1.13 -5.94 -1.15 55.81%
EY -6.06 25.70 85.70 279.99 88.54 -16.85 -86.63 -35.78%
DY 0.00 0.00 8.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.70 2.59 0.09 0.05 0.12 0.30 15.42%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 27/02/09 27/02/08 28/02/07 27/02/06 24/02/05 27/02/04 -
Price 0.16 0.17 0.49 0.24 0.09 0.20 0.45 -
P/RPS 0.85 0.29 0.06 0.03 0.02 0.08 0.16 32.06%
P/EPS -15.53 3.48 1.00 0.54 1.27 -5.94 -1.40 49.28%
EY -6.44 28.72 99.69 186.66 78.70 -16.85 -71.23 -32.98%
DY 0.00 0.00 10.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.63 2.23 0.14 0.06 0.12 0.36 10.89%

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