[SAAG] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 15.65%
YoY- 83.03%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 129,004 52,308 41,544 66,956 47,313 62,867 15.45%
PBT 4,859 -5,486 -2,632 2,538 1,141 -1,639 -
Tax -3,341 3,197 -55 -521 -39 2,289 -
NP 1,518 -2,289 -2,687 2,017 1,102 650 18.47%
-
NP to SH 94 -2,289 -2,687 2,017 1,102 -1,615 -
-
Tax Rate 68.76% - - 20.53% 3.42% - -
Total Cost 127,486 54,597 44,231 64,939 46,211 62,217 15.41%
-
Net Worth 44,501 32,015 26,239 28,579 16,018 16,060 22.59%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 44,501 32,015 26,239 28,579 16,018 16,060 22.59%
NOSH 30,690 16,007 15,999 15,966 16,018 16,060 13.82%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.18% -4.38% -6.47% 3.01% 2.33% 1.03% -
ROE 0.21% -7.15% -10.24% 7.06% 6.88% -10.06% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 420.34 326.77 259.65 419.36 295.36 391.44 1.43%
EPS 0.31 -14.30 -16.79 12.63 6.88 -10.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 2.00 1.64 1.79 1.00 1.00 7.70%
Adjusted Per Share Value based on latest NOSH - 15,966
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 5.94 2.41 1.91 3.08 2.18 2.90 15.41%
EPS 0.00 -0.11 -0.12 0.09 0.05 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0205 0.0147 0.0121 0.0132 0.0074 0.0074 22.59%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.09 0.18 0.32 0.23 0.20 0.43 -
P/RPS 0.02 0.06 0.12 0.05 0.07 0.11 -28.87%
P/EPS 29.38 -1.26 -1.91 1.82 2.91 -4.28 -
EY 3.40 -79.44 -52.48 54.93 34.40 -23.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.09 0.20 0.13 0.20 0.43 -32.54%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/05 23/08/04 29/08/03 23/08/02 27/08/01 23/08/00 -
Price 0.10 0.18 0.31 0.25 0.22 0.48 -
P/RPS 0.02 0.06 0.12 0.06 0.07 0.12 -30.10%
P/EPS 32.65 -1.26 -1.85 1.98 3.20 -4.77 -
EY 3.06 -79.44 -54.17 50.53 31.27 -20.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.09 0.19 0.14 0.22 0.48 -31.94%

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