[SAAG] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
22-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 12.11%
YoY- -384.1%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 384,770 226,350 96,738 49,657 43,286 66,522 46,529 42.18%
PBT 29,861 14,211 221 -5,436 -142 2,074 1,316 68.21%
Tax -5,702 -4,308 -574 929 -789 -330 -162 80.98%
NP 24,159 9,903 -353 -4,507 -931 1,744 1,154 65.97%
-
NP to SH 18,216 5,305 -353 -4,507 -931 1,744 1,154 58.34%
-
Tax Rate 19.10% 30.31% 259.73% - - 15.91% 12.31% -
Total Cost 360,611 216,447 97,091 54,164 44,217 64,778 45,375 41.24%
-
Net Worth 97,626 69,282 42,599 18,552 27,520 28,284 27,551 23.46%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 97,626 69,282 42,599 18,552 27,520 28,284 27,551 23.46%
NOSH 51,654 44,698 29,999 15,993 16,000 15,979 16,018 21.53%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 6.28% 4.38% -0.36% -9.08% -2.15% 2.62% 2.48% -
ROE 18.66% 7.66% -0.83% -24.29% -3.38% 6.17% 4.19% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 744.89 506.40 322.46 310.49 270.54 416.29 290.47 16.98%
EPS 35.27 11.87 -1.18 -28.18 -5.82 10.91 7.20 30.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.55 1.42 1.16 1.72 1.77 1.72 1.58%
Adjusted Per Share Value based on latest NOSH - 15,993
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 17.72 10.43 4.46 2.29 1.99 3.06 2.14 42.21%
EPS 0.84 0.24 -0.02 -0.21 -0.04 0.08 0.05 60.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.045 0.0319 0.0196 0.0085 0.0127 0.013 0.0127 23.46%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.41 0.12 0.20 0.42 0.18 0.28 0.18 -
P/RPS 0.06 0.02 0.06 0.14 0.07 0.07 0.06 0.00%
P/EPS 1.16 1.01 -17.00 -1.49 -3.09 2.57 2.50 -12.00%
EY 86.01 98.90 -5.88 -67.10 -32.33 38.98 40.02 13.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.08 0.14 0.36 0.10 0.16 0.10 14.03%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 09/06/06 30/05/05 22/06/04 30/05/03 14/05/02 21/05/01 -
Price 0.62 0.10 0.06 0.20 0.19 0.27 0.22 -
P/RPS 0.08 0.02 0.02 0.06 0.07 0.06 0.08 0.00%
P/EPS 1.76 0.84 -5.10 -0.71 -3.27 2.47 3.05 -8.75%
EY 56.88 118.68 -19.61 -140.90 -30.63 40.42 32.75 9.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.06 0.04 0.17 0.11 0.15 0.13 16.78%

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