[SAAG] YoY Cumulative 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- 90.74%
YoY- 56.66%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 161,424 47,495 33,685 13,654 7,657 12,819 9,973 59.01%
PBT 10,871 5,048 510 342 -788 545 169 100.10%
Tax -1,570 -1,937 -304 -817 -308 -227 4 -
NP 9,301 3,111 206 -475 -1,096 318 173 94.21%
-
NP to SH 7,056 2,238 206 -475 -1,096 318 173 85.47%
-
Tax Rate 14.44% 38.37% 59.61% 238.89% - 41.65% -2.37% -
Total Cost 152,123 44,384 33,479 14,129 8,753 12,501 9,800 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 1,549 - - - - - - -
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 7.23% 3.03% 0.48% -2.56% -3.98% 1.12% 0.63% -
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 312.51 99.69 112.28 85.37 47.86 80.22 62.26 30.83%
EPS 13.66 6.96 0.17 -2.97 -6.85 1.99 1.08 52.61%
DPS 3.00 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 7.44 2.19 1.55 0.63 0.35 0.59 0.46 58.99%
EPS 0.33 0.10 0.01 -0.02 -0.05 0.01 0.01 79.04%
DPS 0.07 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 0.13 0.12 0.18 0.49 0.38 0.35 0.29 -12.51%
P/EPS 3.00 2.55 29.13 -14.14 -2.63 14.07 16.67 -24.85%
EY 33.32 39.15 3.43 -7.07 -38.06 7.11 6.00 33.05%
DY 7.32 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 0.20 0.10 0.05 0.23 0.40 0.34 0.35 -8.90%
P/EPS 4.54 2.13 8.74 -6.73 -2.77 13.57 20.37 -22.12%
EY 22.03 46.98 11.44 -14.85 -36.05 7.37 4.91 28.41%
DY 4.84 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