[SAAG] QoQ TTM 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- 12.11%
YoY- -384.1%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
TTM 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 57,784 52,308 49,657 43,660 45,796 41,544 50.22%
PBT 53 -3,890 -5,486 -5,436 -6,566 -3,835 -2,632 -
Tax -1,087 1,017 3,197 929 1,438 668 -55 624.40%
NP -1,034 -2,873 -2,289 -4,507 -5,128 -3,167 -2,687 -46.94%
-
NP to SH -1,034 -2,873 -2,289 -4,507 -5,128 -3,167 -2,687 -46.94%
-
Tax Rate 2,050.94% - - - - - - -
Total Cost 77,741 60,657 54,597 54,164 48,788 48,963 44,231 45.39%
-
Net Worth 43,844 42,618 32,015 18,552 19,674 25,931 26,239 40.59%
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 43,844 42,618 32,015 18,552 19,674 25,931 26,239 40.59%
NOSH 30,660 30,660 16,007 15,993 15,995 16,007 15,999 53.97%
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% -4.97% -4.38% -9.08% -11.75% -6.92% -6.47% -
ROE -2.36% -6.74% -7.15% -24.29% -26.06% -12.21% -10.24% -
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 250.18 188.46 326.77 310.49 272.95 286.09 259.65 -2.43%
EPS -3.37 -9.37 -14.30 -28.18 -32.06 -19.78 -16.79 -65.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.39 2.00 1.16 1.23 1.62 1.64 -8.69%
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 2.66 2.41 2.29 2.01 2.11 1.91 50.32%
EPS -0.05 -0.13 -0.11 -0.21 -0.24 -0.15 -0.12 -44.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0202 0.0196 0.0147 0.0085 0.0091 0.0119 0.0121 40.50%
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 0.11 0.06 0.14 0.14 0.12 0.12 -23.59%
P/EPS -5.93 -2.24 -1.26 -1.49 -1.15 -1.72 -1.91 112.09%
EY -16.86 -44.62 -79.44 -67.10 -86.65 -58.19 -52.48 -52.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.15 0.09 0.36 0.30 0.21 0.20 -21.07%
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 0.11 0.06 0.06 0.16 0.14 0.12 -23.59%
P/EPS -5.93 -2.13 -1.26 -0.71 -1.40 -1.97 -1.85 116.63%
EY -16.86 -46.85 -79.44 -140.90 -71.24 -50.73 -54.17 -53.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.09 0.17 0.37 0.24 0.19 -18.34%

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