[SAAG] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 113.21%
YoY- 188.7%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 99,772 495,959 350,092 252,431 161,424 270,840 163,402 -28.00%
PBT 18,457 42,937 33,277 23,234 10,871 24,038 12,806 27.56%
Tax -4,810 -9,884 -4,789 -3,631 -1,570 -6,069 -2,715 46.36%
NP 13,647 33,053 28,488 19,603 9,301 17,969 10,091 22.27%
-
NP to SH 10,461 28,032 22,809 15,044 7,056 13,399 6,562 36.42%
-
Tax Rate 26.06% 23.02% 14.39% 15.63% 14.44% 25.25% 21.20% -
Total Cost 86,125 462,906 321,604 232,828 152,123 252,871 153,311 -31.89%
-
Net Worth 147,329 12,625 122,359 115,219 97,626 52,342 51,294 101.93%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 2,869 - - 1,549 - - -
Div Payout % - 10.24% - - 21.96% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 147,329 12,625 122,359 115,219 97,626 52,342 51,294 101.93%
NOSH 61,644 57,387 55,618 54,606 51,654 29,909 31,277 57.13%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 13.68% 6.66% 8.14% 7.77% 5.76% 6.63% 6.18% -
ROE 7.10% 222.03% 18.64% 13.06% 7.23% 25.60% 12.79% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 161.85 864.24 629.46 462.28 312.51 905.52 522.43 -54.18%
EPS 16.97 4.86 41.01 27.55 13.66 27.51 20.98 -13.17%
DPS 0.00 5.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.39 0.22 2.20 2.11 1.89 1.75 1.64 28.50%
Adjusted Per Share Value based on latest NOSH - 54,593
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.60 22.84 16.13 11.63 7.44 12.48 7.53 -27.98%
EPS 0.48 1.29 1.05 0.69 0.33 0.62 0.30 36.75%
DPS 0.00 0.13 0.00 0.00 0.07 0.00 0.00 -
NAPS 0.0679 0.0058 0.0564 0.0531 0.045 0.0241 0.0236 102.15%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.44 0.57 0.67 0.78 0.41 0.16 0.12 -
P/RPS 0.27 0.07 0.11 0.17 0.13 0.02 0.02 466.06%
P/EPS 2.59 1.17 1.63 2.83 3.00 0.36 0.57 174.08%
EY 38.57 85.70 61.21 35.32 33.32 279.99 174.83 -63.45%
DY 0.00 8.77 0.00 0.00 7.32 0.00 0.00 -
P/NAPS 0.18 2.59 0.30 0.37 0.22 0.09 0.07 87.58%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 27/02/08 20/11/07 16/08/07 30/05/07 28/02/07 22/11/06 -
Price 0.40 0.49 0.55 0.57 0.62 0.24 0.18 -
P/RPS 0.25 0.06 0.09 0.12 0.20 0.03 0.03 310.50%
P/EPS 2.36 1.00 1.34 2.07 4.54 0.54 0.86 95.88%
EY 42.43 99.69 74.56 48.33 22.03 186.66 116.56 -48.98%
DY 0.00 10.20 0.00 0.00 4.84 0.00 0.00 -
P/NAPS 0.17 2.23 0.25 0.27 0.33 0.14 0.11 33.63%

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