[SAAG] QoQ Cumulative Quarter 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- 90.74%
YoY- 56.66%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 76,707 47,032 26,148 13,654 43,660 32,908 17,500 166.63%
PBT 53 -825 -1,527 342 -6,566 -3,501 -2,607 -
Tax -1,087 171 1,894 -817 1,438 592 135 -
NP -1,034 -654 367 -475 -5,128 -2,909 -2,472 -43.92%
-
NP to SH -1,034 -654 367 -475 -5,128 -2,909 -2,472 -43.92%
-
Tax Rate 2,050.94% - - 238.89% - - - -
Total Cost 77,741 47,686 25,781 14,129 48,788 35,817 19,972 146.43%
-
Net Worth 51,251 42,678 43,911 18,552 19,998 25,921 26,239 55.93%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 51,251 42,678 43,911 18,552 19,998 25,921 26,239 55.93%
NOSH 30,689 30,704 16,026 15,993 15,998 16,001 16,000 54.06%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -1.35% -1.39% 1.40% -3.48% -11.75% -8.84% -14.13% -
ROE -2.02% -1.53% 0.84% -2.56% -25.64% -11.22% -9.42% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 249.94 153.18 163.16 85.37 272.90 205.66 109.38 73.05%
EPS -3.37 -2.13 2.29 -2.97 -24.10 -18.18 -15.45 -63.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.39 2.74 1.16 1.25 1.62 1.64 1.21%
Adjusted Per Share Value based on latest NOSH - 15,993
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 3.53 2.17 1.20 0.63 2.01 1.52 0.81 165.61%
EPS -0.05 -0.03 0.02 -0.02 -0.24 -0.13 -0.11 -40.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0236 0.0197 0.0202 0.0085 0.0092 0.0119 0.0121 55.78%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.20 0.21 0.18 0.42 0.37 0.34 0.32 -
P/RPS 0.08 0.14 0.11 0.49 0.14 0.17 0.29 -57.45%
P/EPS -5.94 -9.86 7.86 -14.14 -1.15 -1.87 -2.07 101.29%
EY -16.85 -10.14 12.72 -7.07 -86.63 -53.47 -48.28 -50.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.15 0.07 0.36 0.30 0.21 0.20 -28.75%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 29/11/04 23/08/04 22/06/04 27/02/04 28/11/03 29/08/03 -
Price 0.20 0.20 0.18 0.20 0.45 0.39 0.31 -
P/RPS 0.08 0.13 0.11 0.23 0.16 0.19 0.28 -56.45%
P/EPS -5.94 -9.39 7.86 -6.73 -1.40 -2.15 -2.01 105.25%
EY -16.85 -10.65 12.72 -14.85 -71.23 -46.62 -49.84 -51.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.14 0.07 0.17 0.36 0.24 0.19 -26.28%

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