[SAAG] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 113.21%
YoY- 188.7%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 55,897 114,886 177,608 252,431 99,410 78,445 26,148 13.49%
PBT 2,229 -2,618 31,448 23,234 9,534 3,211 -1,527 -
Tax -35 4,366 -5,944 -3,631 -1,825 -292 1,894 -
NP 2,194 1,748 25,504 19,603 7,709 2,919 367 34.70%
-
NP to SH 6,876 5,256 20,765 15,044 5,211 1,340 367 62.93%
-
Tax Rate 1.57% - 18.90% 15.63% 19.14% 9.09% - -
Total Cost 53,703 113,138 152,104 232,828 91,701 75,526 25,781 13.00%
-
Net Worth 360,989 184,301 123,327 115,219 50,429 44,564 43,911 42.04%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 360,989 184,301 123,327 115,219 50,429 44,564 43,911 42.04%
NOSH 1,718,999 682,597 61,654 54,606 31,716 30,733 16,026 117.89%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.93% 1.52% 14.36% 7.77% 7.75% 3.72% 1.40% -
ROE 1.90% 2.85% 16.84% 13.06% 10.33% 3.01% 0.84% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 3.25 16.83 288.03 462.28 313.43 255.24 163.16 -47.91%
EPS 0.40 0.77 3.37 27.55 16.43 4.36 2.29 -25.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.27 2.00 2.11 1.59 1.45 2.74 -34.81%
Adjusted Per Share Value based on latest NOSH - 54,593
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 2.57 5.29 8.18 11.63 4.58 3.61 1.20 13.52%
EPS 0.32 0.24 0.96 0.69 0.24 0.06 0.02 58.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1663 0.0849 0.0568 0.0531 0.0232 0.0205 0.0202 42.07%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.09 0.29 0.39 0.78 0.12 0.09 0.18 -
P/RPS 2.77 1.72 0.14 0.17 0.04 0.04 0.11 71.16%
P/EPS 22.50 37.66 1.16 2.83 0.73 2.06 7.86 19.14%
EY 4.44 2.66 86.35 35.32 136.92 48.44 12.72 -16.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 1.07 0.20 0.37 0.08 0.06 0.07 35.31%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 26/08/09 25/08/08 16/08/07 21/08/06 25/08/05 23/08/04 -
Price 0.06 0.25 0.42 0.57 0.14 0.10 0.18 -
P/RPS 1.85 1.49 0.15 0.12 0.04 0.04 0.11 60.03%
P/EPS 15.00 32.47 1.25 2.07 0.85 2.29 7.86 11.36%
EY 6.67 3.08 80.18 48.33 117.36 43.60 12.72 -10.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.93 0.21 0.27 0.09 0.07 0.07 26.71%

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