[SAAG] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 179.69%
YoY- 143.37%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 399,088 645,696 189,980 134,740 54,616 30,628 51,276 40.73%
PBT 73,828 43,484 20,192 2,040 1,368 -3,152 2,180 79.77%
Tax -19,240 -6,280 -7,748 -1,216 -3,268 -1,232 -908 66.27%
NP 54,588 37,204 12,444 824 -1,900 -4,384 1,272 87.00%
-
NP to SH 41,844 28,224 8,952 824 -1,900 -4,384 1,272 78.90%
-
Tax Rate 26.06% 14.44% 38.37% 59.61% 238.89% - 41.65% -
Total Cost 344,500 608,492 177,536 133,916 56,516 35,012 50,004 37.90%
-
Net Worth 147,329 97,626 73,844 42,599 18,552 27,520 28,284 31.62%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - 6,198 - - - - - -
Div Payout % - 21.96% - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 147,329 97,626 73,844 42,599 18,552 27,520 28,284 31.62%
NOSH 61,644 51,654 47,641 29,999 15,993 16,000 15,979 25.20%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 13.68% 5.76% 6.55% 0.61% -3.48% -14.31% 2.48% -
ROE 28.40% 28.91% 12.12% 1.93% -10.24% -15.93% 4.50% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 647.41 1,250.03 398.77 449.13 341.49 191.43 320.88 12.39%
EPS 67.88 54.64 27.84 0.68 -11.88 -27.40 7.96 42.88%
DPS 0.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 1.89 1.55 1.42 1.16 1.72 1.77 5.12%
Adjusted Per Share Value based on latest NOSH - 29,999
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 18.38 29.74 8.75 6.21 2.52 1.41 2.36 40.74%
EPS 1.93 1.30 0.41 0.04 -0.09 -0.20 0.06 78.23%
DPS 0.00 0.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0679 0.045 0.034 0.0196 0.0085 0.0127 0.013 31.68%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.44 0.41 0.12 0.20 0.42 0.18 0.28 -
P/RPS 0.07 0.03 0.03 0.04 0.12 0.09 0.09 -4.09%
P/EPS 0.65 0.75 0.64 7.28 -3.54 -0.66 3.52 -24.51%
EY 154.27 133.27 156.59 13.73 -28.29 -152.22 28.43 32.52%
DY 0.00 29.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.22 0.08 0.14 0.36 0.10 0.16 1.98%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 30/05/07 09/06/06 30/05/05 22/06/04 30/05/03 14/05/02 -
Price 0.40 0.62 0.10 0.06 0.20 0.19 0.27 -
P/RPS 0.06 0.05 0.03 0.01 0.06 0.10 0.08 -4.67%
P/EPS 0.59 1.13 0.53 2.18 -1.68 -0.69 3.39 -25.25%
EY 169.70 88.13 187.90 45.78 -59.40 -144.21 29.48 33.83%
DY 0.00 19.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.33 0.06 0.04 0.17 0.11 0.15 2.10%

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