[SAAG] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
20-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 84.05%
YoY- -3.98%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 48,808 51,276 63,733 49,476 42,250 39,892 55,375 -8.09%
PBT 2,432 2,180 1,698 1,512 752 676 1,914 17.36%
Tax -1,036 -908 -99 -481 -192 16 -442 76.72%
NP 1,396 1,272 1,599 1,030 560 692 1,472 -3.48%
-
NP to SH 1,396 1,272 1,599 1,030 560 692 1,472 -3.48%
-
Tax Rate 42.60% 41.65% 5.83% 31.81% 25.53% -2.37% 23.09% -
Total Cost 47,412 50,004 62,134 48,445 41,690 39,200 53,903 -8.21%
-
Net Worth 28,656 28,284 28,010 28,167 16,018 27,551 27,348 3.17%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 28,656 28,284 28,010 28,167 16,018 27,551 27,348 3.17%
NOSH 16,009 15,979 16,006 16,004 16,018 16,018 15,993 0.06%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 2.86% 2.48% 2.51% 2.08% 1.33% 1.73% 2.66% -
ROE 4.87% 4.50% 5.71% 3.66% 3.50% 2.51% 5.38% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 304.88 320.88 398.18 309.15 263.76 249.04 346.23 -8.15%
EPS 8.72 7.96 9.99 6.44 3.50 4.32 9.20 -3.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.77 1.75 1.76 1.00 1.72 1.71 3.10%
Adjusted Per Share Value based on latest NOSH - 15,986
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 2.25 2.36 2.94 2.28 1.95 1.84 2.55 -8.02%
EPS 0.06 0.06 0.07 0.05 0.03 0.03 0.07 -9.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0132 0.013 0.0129 0.013 0.0074 0.0127 0.0126 3.15%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.23 0.28 0.23 0.17 0.20 0.18 0.42 -
P/RPS 0.08 0.09 0.06 0.05 0.08 0.07 0.12 -23.74%
P/EPS 2.64 3.52 2.30 2.64 5.72 4.17 4.56 -30.60%
EY 37.91 28.43 43.43 37.88 17.48 24.00 21.91 44.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.16 0.13 0.10 0.20 0.10 0.25 -35.41%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 23/08/02 14/05/02 27/02/02 20/11/01 27/08/01 21/05/01 26/02/01 -
Price 0.25 0.27 0.23 0.23 0.22 0.22 0.28 -
P/RPS 0.08 0.08 0.06 0.07 0.08 0.09 0.08 0.00%
P/EPS 2.87 3.39 2.30 3.57 6.29 5.09 3.04 -3.77%
EY 34.88 29.48 43.43 28.00 15.89 19.64 32.87 4.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.15 0.13 0.13 0.22 0.13 0.16 -8.53%

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