[SAAG] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
22-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 62.95%
YoY- 56.66%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 645,696 189,980 134,740 54,616 30,628 51,276 39,892 59.01%
PBT 43,484 20,192 2,040 1,368 -3,152 2,180 676 100.10%
Tax -6,280 -7,748 -1,216 -3,268 -1,232 -908 16 -
NP 37,204 12,444 824 -1,900 -4,384 1,272 692 94.21%
-
NP to SH 28,224 8,952 824 -1,900 -4,384 1,272 692 85.47%
-
Tax Rate 14.44% 38.37% 59.61% 238.89% - 41.65% -2.37% -
Total Cost 608,492 177,536 133,916 56,516 35,012 50,004 39,200 57.90%
-
Net Worth 97,626 73,844 42,599 18,552 27,520 28,284 27,551 23.46%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 6,198 - - - - - - -
Div Payout % 21.96% - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 97,626 73,844 42,599 18,552 27,520 28,284 27,551 23.46%
NOSH 51,654 47,641 29,999 15,993 16,000 15,979 16,018 21.53%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.76% 6.55% 0.61% -3.48% -14.31% 2.48% 1.73% -
ROE 28.91% 12.12% 1.93% -10.24% -15.93% 4.50% 2.51% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 1,250.03 398.77 449.13 341.49 191.43 320.88 249.04 30.83%
EPS 54.64 27.84 0.68 -11.88 -27.40 7.96 4.32 52.61%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.55 1.42 1.16 1.72 1.77 1.72 1.58%
Adjusted Per Share Value based on latest NOSH - 15,993
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 29.74 8.75 6.21 2.52 1.41 2.36 1.84 58.97%
EPS 1.30 0.41 0.04 -0.09 -0.20 0.06 0.03 87.36%
DPS 0.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.045 0.034 0.0196 0.0085 0.0127 0.013 0.0127 23.46%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.41 0.12 0.20 0.42 0.18 0.28 0.18 -
P/RPS 0.03 0.03 0.04 0.12 0.09 0.09 0.07 -13.16%
P/EPS 0.75 0.64 7.28 -3.54 -0.66 3.52 4.17 -24.85%
EY 133.27 156.59 13.73 -28.29 -152.22 28.43 24.00 33.05%
DY 29.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.08 0.14 0.36 0.10 0.16 0.10 14.03%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 09/06/06 30/05/05 22/06/04 30/05/03 14/05/02 21/05/01 -
Price 0.62 0.10 0.06 0.20 0.19 0.27 0.22 -
P/RPS 0.05 0.03 0.01 0.06 0.10 0.08 0.09 -9.32%
P/EPS 1.13 0.53 2.18 -1.68 -0.69 3.39 5.09 -22.17%
EY 88.13 187.90 45.78 -59.40 -144.21 29.48 19.64 28.41%
DY 19.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.06 0.04 0.17 0.11 0.15 0.13 16.78%

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