[SAAG] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
14-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -61.5%
YoY- 83.82%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 12,888 11,156 11,585 12,819 26,626 15,982 11,151 10.10%
PBT -334 309 671 545 564 758 207 -
Tax 76 -266 -291 -227 262 -272 -100 -
NP -258 43 380 318 826 486 107 -
-
NP to SH -258 43 380 318 826 486 107 -
-
Tax Rate - 86.08% 43.37% 41.65% -46.45% 35.88% 48.31% -
Total Cost 13,146 11,113 11,205 12,501 25,800 15,496 11,044 12.28%
-
Net Worth 28,844 28,666 28,579 28,284 28,013 28,136 27,391 3.49%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 28,844 28,666 28,579 28,284 28,013 28,136 27,391 3.49%
NOSH 16,024 15,925 15,966 15,979 16,007 15,986 16,018 0.02%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -2.00% 0.39% 3.28% 2.48% 3.10% 3.04% 0.96% -
ROE -0.89% 0.15% 1.33% 1.12% 2.95% 1.73% 0.39% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 80.43 70.05 72.56 80.22 166.33 99.97 69.61 10.08%
EPS -1.61 0.27 2.38 1.99 5.16 3.04 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.80 1.79 1.77 1.75 1.76 1.71 3.46%
Adjusted Per Share Value based on latest NOSH - 15,979
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 0.59 0.51 0.53 0.59 1.23 0.74 0.51 10.17%
EPS -0.01 0.00 0.02 0.01 0.04 0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0133 0.0132 0.0132 0.013 0.0129 0.013 0.0126 3.66%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.22 0.20 0.23 0.28 0.23 0.17 0.20 -
P/RPS 0.27 0.29 0.32 0.35 0.14 0.17 0.29 -4.63%
P/EPS -13.66 74.07 9.66 14.07 4.46 5.59 29.94 -
EY -7.32 1.35 10.35 7.11 22.43 17.88 3.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.11 0.13 0.16 0.13 0.10 0.12 0.00%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 23/08/02 14/05/02 27/02/02 20/11/01 27/08/01 -
Price 0.19 0.20 0.25 0.27 0.23 0.23 0.22 -
P/RPS 0.24 0.29 0.34 0.34 0.14 0.23 0.32 -17.40%
P/EPS -11.80 74.07 10.50 13.57 4.46 7.57 32.94 -
EY -8.47 1.35 9.52 7.37 22.43 13.22 3.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.11 0.14 0.15 0.13 0.13 0.13 -10.51%

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