[SAAG] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 49.27%
YoY- 48.26%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 361,855 377,212 355,216 399,088 495,959 466,789 504,862 -19.82%
PBT 39,475 58,414 62,896 73,828 42,937 44,369 46,468 -10.25%
Tax -627 -7,190 -11,888 -19,240 -9,884 -6,385 -7,262 -80.31%
NP 38,848 51,224 51,008 54,588 33,053 37,984 39,206 -0.60%
-
NP to SH 30,499 38,433 41,530 41,844 28,032 30,412 30,088 0.90%
-
Tax Rate 1.59% 12.31% 18.90% 26.06% 23.02% 14.39% 15.63% -
Total Cost 323,007 325,988 304,208 344,500 462,906 428,805 465,656 -21.55%
-
Net Worth 168,653 166,654 123,327 147,329 12,625 122,359 115,219 28.76%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - 2,869 - - -
Div Payout % - - - - 10.24% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 168,653 166,654 123,327 147,329 12,625 122,359 115,219 28.76%
NOSH 624,642 617,237 61,654 61,644 57,387 55,618 54,606 403.94%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 10.74% 13.58% 14.36% 13.68% 6.66% 8.14% 7.77% -
ROE 18.08% 23.06% 33.67% 28.40% 222.03% 24.85% 26.11% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 57.93 61.11 576.05 647.41 864.24 839.28 924.55 -84.09%
EPS 4.89 6.23 6.74 67.88 4.86 54.68 55.10 -79.95%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.27 0.27 2.00 2.39 0.22 2.20 2.11 -74.44%
Adjusted Per Share Value based on latest NOSH - 61,644
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 16.67 17.38 16.36 18.38 22.84 21.50 23.25 -19.81%
EPS 1.40 1.77 1.91 1.93 1.29 1.40 1.39 0.47%
DPS 0.00 0.00 0.00 0.00 0.13 0.00 0.00 -
NAPS 0.0777 0.0768 0.0568 0.0679 0.0058 0.0564 0.0531 28.74%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.19 0.31 0.39 0.44 0.57 0.67 0.78 -
P/RPS 0.33 0.51 0.07 0.07 0.07 0.08 0.08 156.10%
P/EPS 3.89 4.98 0.58 0.65 1.17 1.23 1.42 95.18%
EY 25.70 20.09 172.69 154.27 85.70 81.61 70.64 -48.88%
DY 0.00 0.00 0.00 0.00 8.77 0.00 0.00 -
P/NAPS 0.70 1.15 0.20 0.18 2.59 0.30 0.37 52.67%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 25/11/08 25/08/08 26/05/08 27/02/08 20/11/07 16/08/07 -
Price 0.17 0.20 0.42 0.40 0.49 0.55 0.57 -
P/RPS 0.29 0.33 0.07 0.06 0.06 0.07 0.06 184.50%
P/EPS 3.48 3.21 0.62 0.59 1.00 1.01 1.03 124.33%
EY 28.72 31.13 160.36 169.70 99.69 99.42 96.67 -55.31%
DY 0.00 0.00 0.00 0.00 10.20 0.00 0.00 -
P/NAPS 0.63 0.74 0.21 0.17 2.23 0.25 0.27 75.46%

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