[SAAG] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 1819.15%
YoY- 162.79%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 233,505 226,350 212,540 183,498 129,004 96,738 76,707 110.47%
PBT 15,928 14,211 9,673 5,687 4,859 221 53 4433.79%
Tax -4,141 -4,308 -2,675 -1,826 -3,341 -574 -1,087 144.51%
NP 11,787 9,903 6,998 3,861 1,518 -353 -1,034 -
-
NP to SH 6,989 5,305 3,273 1,804 94 -353 -1,034 -
-
Tax Rate 26.00% 30.31% 27.65% 32.11% 68.76% 259.73% 2,050.94% -
Total Cost 221,718 216,447 205,542 179,637 127,486 97,091 77,741 101.49%
-
Net Worth 50,358 69,282 78,694 63,633 44,501 42,599 43,844 9.70%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 50,358 69,282 78,694 63,633 44,501 42,599 43,844 9.70%
NOSH 31,671 44,698 44,210 43,885 30,690 29,999 30,660 2.19%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.05% 4.38% 3.29% 2.10% 1.18% -0.36% -1.35% -
ROE 13.88% 7.66% 4.16% 2.83% 0.21% -0.83% -2.36% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 737.26 506.40 480.75 418.13 420.34 322.46 250.18 105.95%
EPS 22.07 11.87 7.40 4.11 0.31 -1.18 -3.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.55 1.78 1.45 1.45 1.42 1.43 7.34%
Adjusted Per Share Value based on latest NOSH - 43,885
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 10.76 10.43 9.79 8.45 5.94 4.46 3.53 110.65%
EPS 0.32 0.24 0.15 0.08 0.00 -0.02 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0232 0.0319 0.0362 0.0293 0.0205 0.0196 0.0202 9.69%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.12 0.12 0.08 0.09 0.09 0.20 0.20 -
P/RPS 0.02 0.02 0.02 0.02 0.02 0.06 0.08 -60.41%
P/EPS 0.54 1.01 1.08 2.19 29.38 -17.00 -5.93 -
EY 183.89 98.90 92.54 45.67 3.40 -5.88 -16.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.08 0.04 0.06 0.06 0.14 0.14 -31.20%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 21/08/06 09/06/06 27/02/06 29/11/05 25/08/05 30/05/05 24/02/05 -
Price 0.14 0.10 0.09 0.08 0.10 0.06 0.20 -
P/RPS 0.02 0.02 0.02 0.02 0.02 0.02 0.08 -60.41%
P/EPS 0.63 0.84 1.22 1.95 32.65 -5.10 -5.93 -
EY 157.62 118.68 82.26 51.38 3.06 -19.61 -16.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.06 0.05 0.06 0.07 0.04 0.14 -25.57%

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