[SAAG] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -2.78%
YoY- 475.19%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 98,217 99,772 145,867 97,661 91,007 161,424 107,438 -5.81%
PBT 13,649 18,457 9,659 10,043 12,362 10,871 11,232 13.88%
Tax -1,792 -4,810 -5,095 -1,158 -2,061 -1,570 -3,354 -34.18%
NP 11,857 13,647 4,564 8,885 10,301 9,301 7,878 31.36%
-
NP to SH 10,304 10,461 5,223 7,765 7,987 7,056 6,837 31.48%
-
Tax Rate 13.13% 26.06% 52.75% 11.53% 16.67% 14.44% 29.86% -
Total Cost 86,360 86,125 141,303 88,776 80,706 152,123 99,560 -9.05%
-
Net Worth 123,327 147,329 114,816 122,371 115,191 97,626 29,136 161.89%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 2,870 - - 1,549 - -
Div Payout % - - 54.96% - - 21.96% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 123,327 147,329 114,816 122,371 115,191 97,626 29,136 161.89%
NOSH 61,654 61,644 57,408 55,623 54,593 51,654 29,136 64.89%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.07% 13.68% 3.13% 9.10% 11.32% 5.76% 7.33% -
ROE 8.36% 7.10% 4.55% 6.35% 6.93% 7.23% 23.47% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 159.28 161.85 254.09 175.58 166.70 312.51 368.74 -42.88%
EPS 1.67 16.97 0.91 13.96 14.63 13.66 14.04 -75.84%
DPS 0.00 0.00 5.00 0.00 0.00 3.00 0.00 -
NAPS 2.00 2.39 2.00 2.20 2.11 1.89 1.00 58.80%
Adjusted Per Share Value based on latest NOSH - 55,623
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.52 4.60 6.72 4.50 4.19 7.44 4.95 -5.88%
EPS 0.47 0.48 0.24 0.36 0.37 0.33 0.31 32.00%
DPS 0.00 0.00 0.13 0.00 0.00 0.07 0.00 -
NAPS 0.0568 0.0679 0.0529 0.0564 0.0531 0.045 0.0134 162.14%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.39 0.44 0.57 0.67 0.78 0.41 0.16 -
P/RPS 0.24 0.27 0.22 0.38 0.47 0.13 0.04 230.55%
P/EPS 2.33 2.59 6.27 4.80 5.33 3.00 0.68 127.45%
EY 42.85 38.57 15.96 20.84 18.76 33.32 146.66 -56.00%
DY 0.00 0.00 8.77 0.00 0.00 7.32 0.00 -
P/NAPS 0.20 0.18 0.29 0.30 0.37 0.22 0.16 16.05%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 26/05/08 27/02/08 20/11/07 16/08/07 30/05/07 28/02/07 -
Price 0.42 0.40 0.49 0.55 0.57 0.62 0.24 -
P/RPS 0.26 0.25 0.19 0.31 0.34 0.20 0.07 140.02%
P/EPS 2.51 2.36 5.39 3.94 3.90 4.54 1.02 82.37%
EY 39.79 42.43 18.57 25.38 25.67 22.03 97.77 -45.11%
DY 0.00 0.00 10.20 0.00 0.00 4.84 0.00 -
P/NAPS 0.21 0.17 0.25 0.25 0.27 0.33 0.24 -8.52%

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