[SAAG] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 32.84%
YoY- 130.64%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 58,684 98,217 91,007 51,915 44,760 12,494 9,843 34.62%
PBT -2,475 13,649 12,362 4,486 2,769 -1,869 -1,819 5.26%
Tax 2,731 -1,792 -2,061 111 -56 2,711 443 35.37%
NP 256 11,857 10,301 4,597 2,713 842 -1,376 -
-
NP to SH 3,601 10,304 7,987 2,973 1,289 842 -1,376 -
-
Tax Rate - 13.13% 16.67% -2.47% 2.02% - - -
Total Cost 58,428 86,360 80,706 47,318 42,047 11,652 11,219 31.62%
-
Net Worth 183,447 123,327 115,191 50,358 44,501 43,860 26,239 38.23%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 183,447 123,327 115,191 50,358 44,501 43,860 26,239 38.23%
NOSH 679,433 61,654 54,593 31,671 30,690 16,007 15,999 86.67%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 0.44% 12.07% 11.32% 8.85% 6.06% 6.74% -13.98% -
ROE 1.96% 8.36% 6.93% 5.90% 2.90% 1.92% -5.24% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 8.64 159.28 166.70 163.91 145.84 78.05 61.52 -27.88%
EPS 0.53 1.67 14.63 9.39 4.20 5.26 -8.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 2.00 2.11 1.59 1.45 2.74 1.64 -25.94%
Adjusted Per Share Value based on latest NOSH - 31,671
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 2.70 4.52 4.19 2.39 2.06 0.58 0.45 34.76%
EPS 0.17 0.47 0.37 0.14 0.06 0.04 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0845 0.0568 0.0531 0.0232 0.0205 0.0202 0.0121 38.21%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.29 0.39 0.78 0.12 0.09 0.18 0.32 -
P/RPS 3.36 0.24 0.47 0.07 0.06 0.23 0.52 36.43%
P/EPS 54.72 2.33 5.33 1.28 2.14 3.42 -3.72 -
EY 1.83 42.85 18.76 78.22 46.67 29.22 -26.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.20 0.37 0.08 0.06 0.07 0.20 32.21%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 25/08/08 16/08/07 21/08/06 25/08/05 23/08/04 29/08/03 -
Price 0.25 0.42 0.57 0.14 0.10 0.18 0.31 -
P/RPS 2.89 0.26 0.34 0.09 0.07 0.23 0.50 33.92%
P/EPS 47.17 2.51 3.90 1.49 2.38 3.42 -3.60 -
EY 2.12 39.79 25.67 67.05 42.00 29.22 -27.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.21 0.27 0.09 0.07 0.07 0.19 30.27%

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