[SAAG] YoY Cumulative 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- 51.62%
YoY- 247.59%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 79,520 135,471 282,909 350,092 163,402 153,823 47,032 9.14%
PBT 11,703 -9,847 43,811 33,277 12,806 4,741 -825 -
Tax -219 72 -5,393 -4,789 -2,715 -500 171 -
NP 11,484 -9,775 38,418 28,488 10,091 4,241 -654 -
-
NP to SH 20,417 229 28,825 22,809 6,562 2,029 -654 -
-
Tax Rate 1.87% - 12.31% 14.39% 21.20% 10.55% - -
Total Cost 68,036 145,246 244,491 321,604 153,311 149,582 47,686 6.09%
-
Net Worth 379,430 206,100 166,654 122,359 51,294 63,818 42,678 43.90%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 379,430 206,100 166,654 122,359 51,294 63,818 42,678 43.90%
NOSH 1,806,814 763,333 617,237 55,618 31,277 44,013 30,704 97.15%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 14.44% -7.22% 13.58% 8.14% 6.18% 2.76% -1.39% -
ROE 5.38% 0.11% 17.30% 18.64% 12.79% 3.18% -1.53% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 4.40 17.75 45.83 629.46 522.43 349.49 153.18 -44.64%
EPS 1.13 0.03 4.67 41.01 20.98 4.62 -2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.27 0.27 2.20 1.64 1.45 1.39 -27.01%
Adjusted Per Share Value based on latest NOSH - 55,623
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 3.66 6.24 13.03 16.13 7.53 7.09 2.17 9.09%
EPS 0.94 0.01 1.33 1.05 0.30 0.09 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1748 0.0949 0.0768 0.0564 0.0236 0.0294 0.0197 43.86%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.08 0.22 0.31 0.67 0.12 0.09 0.21 -
P/RPS 1.82 1.24 0.68 0.11 0.02 0.03 0.14 53.31%
P/EPS 7.08 733.33 6.64 1.63 0.57 1.95 -9.86 -
EY 14.13 0.14 15.06 61.21 174.83 51.22 -10.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.81 1.15 0.30 0.07 0.06 0.15 16.74%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 24/11/09 25/11/08 20/11/07 22/11/06 29/11/05 29/11/04 -
Price 0.07 0.19 0.20 0.55 0.18 0.08 0.20 -
P/RPS 1.59 1.07 0.44 0.09 0.03 0.02 0.13 51.76%
P/EPS 6.19 633.33 4.28 1.34 0.86 1.74 -9.39 -
EY 16.14 0.16 23.35 74.56 116.56 57.63 -10.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.70 0.74 0.25 0.11 0.06 0.14 15.35%

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