[SAAG] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -407.78%
YoY- -760.08%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 107,438 58,717 29,675 10,752 12,888 26,626 13,701 40.92%
PBT 11,232 4,864 878 -3,065 -334 564 370 76.57%
Tax -3,354 -2,107 -1,258 846 76 262 297 -
NP 7,878 2,757 -380 -2,219 -258 826 667 50.88%
-
NP to SH 6,837 1,089 -380 -2,219 -258 826 667 47.36%
-
Tax Rate 29.86% 43.32% 143.28% - - -46.45% -80.27% -
Total Cost 99,560 55,960 30,055 12,971 13,146 25,800 13,034 40.31%
-
Net Worth 29,136 78,694 43,844 19,674 28,844 28,013 27,392 1.03%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 29,136 78,694 43,844 19,674 28,844 28,013 27,392 1.03%
NOSH 29,136 44,210 30,660 15,995 16,024 16,007 16,018 10.48%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 7.33% 4.70% -1.28% -20.64% -2.00% 3.10% 4.87% -
ROE 23.47% 1.38% -0.87% -11.28% -0.89% 2.95% 2.43% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 368.74 132.81 96.79 67.22 80.43 166.33 85.53 27.56%
EPS 14.04 2.47 -1.24 -10.43 -1.61 5.16 4.17 22.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.78 1.43 1.23 1.80 1.75 1.71 -8.54%
Adjusted Per Share Value based on latest NOSH - 15,995
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 4.95 2.70 1.37 0.50 0.59 1.23 0.63 40.97%
EPS 0.31 0.05 -0.02 -0.10 -0.01 0.04 0.03 47.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0134 0.0362 0.0202 0.0091 0.0133 0.0129 0.0126 1.03%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.16 0.08 0.20 0.37 0.22 0.23 0.42 -
P/RPS 0.04 0.06 0.21 0.55 0.27 0.14 0.49 -34.12%
P/EPS 0.68 3.25 -16.14 -2.67 -13.66 4.46 10.09 -36.19%
EY 146.66 30.79 -6.20 -37.49 -7.32 22.43 9.91 56.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.04 0.14 0.30 0.12 0.13 0.25 -7.16%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 27/02/06 24/02/05 27/02/04 28/02/03 27/02/02 26/02/01 -
Price 0.24 0.09 0.20 0.45 0.19 0.23 0.28 -
P/RPS 0.07 0.07 0.21 0.67 0.24 0.14 0.33 -22.76%
P/EPS 1.02 3.65 -16.14 -3.24 -11.80 4.46 6.72 -26.95%
EY 97.77 27.37 -6.20 -30.83 -8.47 22.43 14.87 36.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.05 0.14 0.37 0.11 0.13 0.16 6.98%

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