[SAAG] YoY 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
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 23,623 20,585 105,301 97,661 63,993 75,378 20,884 2.07%
PBT 9,474 -7,229 12,363 10,043 3,272 1,530 702 54.26%
Tax -184 147 551 -1,158 -889 -208 -1,723 -31.10%
NP 9,290 -7,082 12,914 8,885 2,383 1,322 -1,021 -
-
NP to SH 13,541 -5,027 8,060 7,765 1,350 689 -1,021 -
-
Tax Rate 1.94% - -4.46% 11.53% 27.17% 13.59% 245.44% -
Total Cost 14,333 27,667 92,387 88,776 61,610 74,056 21,905 -6.82%
-
Net Worth 379,147 208,813 166,122 122,371 46,807 63,633 42,618 43.92%
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 379,147 208,813 166,122 122,371 46,807 63,633 42,618 43.92%
NOSH 1,805,466 773,384 615,267 55,623 28,541 43,885 30,660 97.18%
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 39.33% -34.40% 12.26% 9.10% 3.72% 1.75% -4.89% -
ROE 3.57% -2.41% 4.85% 6.35% 2.88% 1.08% -2.40% -
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 1.31 2.66 17.11 175.58 224.21 171.76 68.11 -48.22%
EPS 0.75 -0.65 1.31 13.96 4.73 1.56 -3.33 -
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 1.09 0.95 4.85 4.50 2.95 3.47 0.96 2.13%
EPS 0.62 -0.23 0.37 0.36 0.06 0.03 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1746 0.0962 0.0765 0.0564 0.0216 0.0293 0.0196 43.95%
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 6.11 8.27 1.81 0.38 0.05 0.05 0.31 64.31%
P/EPS 10.67 -33.85 23.66 4.80 2.54 5.73 -6.31 -
EY 9.38 -2.95 4.23 20.84 39.42 17.44 -15.86 -
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 5.35 7.14 1.17 0.31 0.08 0.05 0.29 62.51%
P/EPS 9.33 -29.23 15.27 3.94 3.81 5.10 -6.01 -
EY 10.71 -3.42 6.55 25.38 26.28 19.63 -16.65 -
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