[SAAG] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 62.78%
YoY- 82.88%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 145,867 107,438 58,717 29,675 10,752 12,888 26,626 32.75%
PBT 9,659 11,232 4,864 878 -3,065 -334 564 60.51%
Tax -5,095 -3,354 -2,107 -1,258 846 76 262 -
NP 4,564 7,878 2,757 -380 -2,219 -258 826 32.94%
-
NP to SH 5,223 6,837 1,089 -380 -2,219 -258 826 35.96%
-
Tax Rate 52.75% 29.86% 43.32% 143.28% - - -46.45% -
Total Cost 141,303 99,560 55,960 30,055 12,971 13,146 25,800 32.74%
-
Net Worth 114,816 29,136 78,694 43,844 19,674 28,844 28,013 26.49%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 2,870 - - - - - - -
Div Payout % 54.96% - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 114,816 29,136 78,694 43,844 19,674 28,844 28,013 26.49%
NOSH 57,408 29,136 44,210 30,660 15,995 16,024 16,007 23.70%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 3.13% 7.33% 4.70% -1.28% -20.64% -2.00% 3.10% -
ROE 4.55% 23.47% 1.38% -0.87% -11.28% -0.89% 2.95% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 254.09 368.74 132.81 96.79 67.22 80.43 166.33 7.31%
EPS 0.91 14.04 2.47 -1.24 -10.43 -1.61 5.16 -25.10%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.00 1.78 1.43 1.23 1.80 1.75 2.24%
Adjusted Per Share Value based on latest NOSH - 30,660
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 6.72 4.95 2.70 1.37 0.50 0.59 1.23 32.69%
EPS 0.24 0.31 0.05 -0.02 -0.10 -0.01 0.04 34.78%
DPS 0.13 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0529 0.0134 0.0362 0.0202 0.0091 0.0133 0.0129 26.50%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.57 0.16 0.08 0.20 0.37 0.22 0.23 -
P/RPS 0.22 0.04 0.06 0.21 0.55 0.27 0.14 7.82%
P/EPS 6.27 0.68 3.25 -16.14 -2.67 -13.66 4.46 5.83%
EY 15.96 146.66 30.79 -6.20 -37.49 -7.32 22.43 -5.51%
DY 8.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.16 0.04 0.14 0.30 0.12 0.13 14.30%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 28/02/07 27/02/06 24/02/05 27/02/04 28/02/03 27/02/02 -
Price 0.49 0.24 0.09 0.20 0.45 0.19 0.23 -
P/RPS 0.19 0.07 0.07 0.21 0.67 0.24 0.14 5.21%
P/EPS 5.39 1.02 3.65 -16.14 -3.24 -11.80 4.46 3.20%
EY 18.57 97.77 27.37 -6.20 -30.83 -8.47 22.43 -3.09%
DY 10.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.05 0.14 0.37 0.11 0.13 11.50%

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