[SAAG] YoY TTM 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- 27.53%
YoY- 232.38%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 101,543 299,133 441,517 423,862 233,505 129,004 52,308 11.68%
PBT -22,288 5,409 51,808 37,737 15,928 4,859 -5,486 26.30%
Tax 2,119 9,683 -12,855 -7,874 -4,141 -3,341 3,197 -6.62%
NP -20,169 15,092 38,953 29,863 11,787 1,518 -2,289 43.69%
-
NP to SH -7,882 14,990 33,753 23,230 6,989 94 -2,289 22.87%
-
Tax Rate - -179.02% 24.81% 20.87% 26.00% 68.76% - -
Total Cost 121,712 284,041 402,564 393,999 221,718 127,486 54,597 14.28%
-
Net Worth 378,190 183,447 123,327 115,191 50,358 44,501 32,015 50.88%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - 2,870 - - - - -
Div Payout % - - 8.50% - - - - -
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 378,190 183,447 123,327 115,191 50,358 44,501 32,015 50.88%
NOSH 1,800,909 679,433 61,654 54,593 31,671 30,690 16,007 119.63%
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 -19.86% 5.05% 8.82% 7.05% 5.05% 1.18% -4.38% -
ROE -2.08% 8.17% 27.37% 20.17% 13.88% 0.21% -7.15% -
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 5.64 44.03 716.01 776.40 737.26 420.34 326.77 -49.14%
EPS -0.44 2.21 54.74 42.55 22.07 0.31 -14.30 -44.00%
DPS 0.00 0.00 4.65 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.27 2.00 2.11 1.59 1.45 2.00 -31.30%
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 4.68 13.78 20.34 19.52 10.76 5.94 2.41 11.69%
EPS -0.36 0.69 1.55 1.07 0.32 0.00 -0.11 21.83%
DPS 0.00 0.00 0.13 0.00 0.00 0.00 0.00 -
NAPS 0.1742 0.0845 0.0568 0.0531 0.0232 0.0205 0.0147 50.96%
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 1.60 0.66 0.05 0.10 0.02 0.02 0.06 72.80%
P/EPS -20.56 13.14 0.71 1.83 0.54 29.38 -1.26 59.22%
EY -4.86 7.61 140.35 54.55 183.89 3.40 -79.44 -37.21%
DY 0.00 0.00 11.94 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 1.07 0.20 0.37 0.08 0.06 0.09 29.76%
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 1.06 0.57 0.06 0.07 0.02 0.02 0.06 61.34%
P/EPS -13.71 11.33 0.77 1.34 0.63 32.65 -1.26 48.83%
EY -7.29 8.82 130.33 74.65 157.62 3.06 -79.44 -32.82%
DY 0.00 0.00 11.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.93 0.21 0.27 0.09 0.07 0.09 21.52%

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