[SAAG] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
09-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 187.11%
YoY- 986.41%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 224,808 399,088 645,696 189,980 134,740 54,616 30,628 39.36%
PBT -572 73,828 43,484 20,192 2,040 1,368 -3,152 -24.73%
Tax 6,540 -19,240 -6,280 -7,748 -1,216 -3,268 -1,232 -
NP 5,968 54,588 37,204 12,444 824 -1,900 -4,384 -
-
NP to SH 6,620 41,844 28,224 8,952 824 -1,900 -4,384 -
-
Tax Rate - 26.06% 14.44% 38.37% 59.61% 238.89% - -
Total Cost 218,840 344,500 608,492 177,536 133,916 56,516 35,012 35.68%
-
Net Worth 171,865 147,329 97,626 73,844 42,599 18,552 27,520 35.66%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - 6,198 - - - - -
Div Payout % - - 21.96% - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 171,865 147,329 97,626 73,844 42,599 18,552 27,520 35.66%
NOSH 636,538 61,644 51,654 47,641 29,999 15,993 16,000 84.66%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 2.65% 13.68% 5.76% 6.55% 0.61% -3.48% -14.31% -
ROE 3.85% 28.40% 28.91% 12.12% 1.93% -10.24% -15.93% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 35.32 647.41 1,250.03 398.77 449.13 341.49 191.43 -24.52%
EPS 1.04 67.88 54.64 27.84 0.68 -11.88 -27.40 -
DPS 0.00 0.00 12.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 2.39 1.89 1.55 1.42 1.16 1.72 -26.53%
Adjusted Per Share Value based on latest NOSH - 44,698
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 10.36 18.38 29.74 8.75 6.21 2.52 1.41 39.38%
EPS 0.30 1.93 1.30 0.41 0.04 -0.09 -0.20 -
DPS 0.00 0.00 0.29 0.00 0.00 0.00 0.00 -
NAPS 0.0792 0.0679 0.045 0.034 0.0196 0.0085 0.0127 35.63%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.17 0.44 0.41 0.12 0.20 0.42 0.18 -
P/RPS 0.48 0.07 0.03 0.03 0.04 0.12 0.09 32.14%
P/EPS 16.35 0.65 0.75 0.64 7.28 -3.54 -0.66 -
EY 6.12 154.27 133.27 156.59 13.73 -28.29 -152.22 -
DY 0.00 0.00 29.27 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.18 0.22 0.08 0.14 0.36 0.10 35.86%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 29/05/09 26/05/08 30/05/07 09/06/06 30/05/05 22/06/04 30/05/03 -
Price 0.33 0.40 0.62 0.10 0.06 0.20 0.19 -
P/RPS 0.93 0.06 0.05 0.03 0.01 0.06 0.10 44.96%
P/EPS 31.73 0.59 1.13 0.53 2.18 -1.68 -0.69 -
EY 3.15 169.70 88.13 187.90 45.78 -59.40 -144.21 -
DY 0.00 0.00 19.35 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.17 0.33 0.06 0.04 0.17 0.11 49.28%

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