[SAAG] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -51.11%
YoY- -69.79%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 43,877 35,000 30,628 48,448 47,413 48,808 51,276 -9.85%
PBT -4,668 -5,214 -3,152 1,191 2,033 2,432 2,180 -
Tax 789 270 -1,232 -708 -1,045 -1,036 -908 -
NP -3,878 -4,944 -4,384 483 988 1,396 1,272 -
-
NP to SH -3,878 -4,944 -4,384 483 988 1,396 1,272 -
-
Tax Rate - - - 59.45% 51.40% 42.60% 41.65% -
Total Cost 47,755 39,944 35,012 47,965 46,425 47,412 50,004 -3.01%
-
Net Worth 25,921 26,239 27,520 28,788 28,807 28,656 28,284 -5.64%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 25,921 26,239 27,520 28,788 28,807 28,656 28,284 -5.64%
NOSH 16,001 16,000 16,000 15,993 16,004 16,009 15,979 0.09%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -8.84% -14.13% -14.31% 1.00% 2.08% 2.86% 2.48% -
ROE -14.96% -18.84% -15.93% 1.68% 3.43% 4.87% 4.50% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 274.21 218.75 191.43 302.93 296.25 304.88 320.88 -9.93%
EPS -24.24 -30.90 -27.40 3.02 6.17 8.72 7.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.64 1.72 1.80 1.80 1.79 1.77 -5.72%
Adjusted Per Share Value based on latest NOSH - 16,024
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 2.02 1.61 1.41 2.23 2.18 2.25 2.36 -9.84%
EPS -0.18 -0.23 -0.20 0.02 0.05 0.06 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0119 0.0121 0.0127 0.0133 0.0133 0.0132 0.013 -5.71%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.34 0.32 0.18 0.22 0.20 0.23 0.28 -
P/RPS 0.12 0.15 0.09 0.07 0.07 0.08 0.09 21.12%
P/EPS -1.40 -1.04 -0.66 7.28 3.24 2.64 3.52 -
EY -71.29 -96.56 -152.22 13.73 30.87 37.91 28.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.10 0.12 0.11 0.13 0.16 19.85%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 23/08/02 14/05/02 -
Price 0.39 0.31 0.19 0.19 0.20 0.25 0.27 -
P/RPS 0.14 0.14 0.10 0.06 0.07 0.08 0.08 45.17%
P/EPS -1.61 -1.00 -0.69 6.29 3.24 2.87 3.39 -
EY -62.15 -99.68 -144.21 15.89 30.87 34.88 29.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.19 0.11 0.11 0.11 0.14 0.15 36.75%

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