[SAAG] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 81.43%
YoY- 416.54%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 382,236 495,959 270,841 212,540 76,707 43,660 48,448 41.04%
PBT 40,133 42,935 24,038 9,673 53 -6,566 1,191 79.62%
Tax -1,285 -9,884 -6,069 -2,675 -1,087 1,438 -708 10.43%
NP 38,848 33,051 17,969 6,998 -1,034 -5,128 483 107.62%
-
NP to SH 30,499 28,031 13,398 3,273 -1,034 -5,128 483 99.42%
-
Tax Rate 3.20% 23.02% 25.25% 27.65% 2,050.94% - 59.45% -
Total Cost 343,388 462,908 252,872 205,542 77,741 48,788 47,965 38.78%
-
Net Worth 165,857 114,816 29,136 78,694 43,844 19,674 28,844 33.81%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 2,870 - - - - - -
Div Payout % - 10.24% - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 165,857 114,816 29,136 78,694 43,844 19,674 28,844 33.81%
NOSH 614,285 57,408 29,136 44,210 30,660 15,995 16,024 83.52%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 10.16% 6.66% 6.63% 3.29% -1.35% -11.75% 1.00% -
ROE 18.39% 24.41% 45.98% 4.16% -2.36% -26.06% 1.67% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 62.22 863.91 929.57 480.75 250.18 272.95 302.33 -23.14%
EPS 4.96 48.83 45.98 7.40 -3.37 -32.06 3.01 8.67%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 2.00 1.00 1.78 1.43 1.23 1.80 -27.08%
Adjusted Per Share Value based on latest NOSH - 44,210
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 17.61 22.84 12.48 9.79 3.53 2.01 2.23 41.07%
EPS 1.40 1.29 0.62 0.15 -0.05 -0.24 0.02 102.87%
DPS 0.00 0.13 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0764 0.0529 0.0134 0.0362 0.0202 0.0091 0.0133 33.79%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.19 0.57 0.16 0.08 0.20 0.37 0.22 -
P/RPS 0.31 0.07 0.02 0.02 0.08 0.14 0.07 28.11%
P/EPS 3.83 1.17 0.35 1.08 -5.93 -1.15 7.30 -10.18%
EY 26.13 85.66 287.40 92.54 -16.86 -86.65 13.70 11.35%
DY 0.00 8.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.29 0.16 0.04 0.14 0.30 0.12 34.13%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 27/02/08 28/02/07 27/02/06 24/02/05 27/02/04 28/02/03 -
Price 0.17 0.49 0.24 0.09 0.20 0.45 0.19 -
P/RPS 0.27 0.06 0.03 0.02 0.08 0.16 0.06 28.46%
P/EPS 3.42 1.00 0.52 1.22 -5.93 -1.40 6.30 -9.67%
EY 29.21 99.65 191.60 82.26 -16.86 -71.24 15.86 10.70%
DY 0.00 10.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.25 0.24 0.05 0.14 0.37 0.11 33.72%

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