[SAAG] YoY TTM 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- 27.62%
YoY- 287.52%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 104,581 214,417 449,157 457,530 222,120 183,498 57,784 10.38%
PBT -5,585 -14,183 54,128 44,508 17,670 5,687 -3,890 6.21%
Tax 1,788 9,279 -11,146 -8,143 -4,822 -1,826 1,017 9.85%
NP -3,797 -4,904 42,982 36,365 12,848 3,861 -2,873 4.75%
-
NP to SH 10,686 1,903 34,048 29,645 7,650 1,804 -2,873 -
-
Tax Rate - - 20.59% 18.30% 27.29% 32.11% - -
Total Cost 108,378 219,321 406,175 421,165 209,272 179,637 60,657 10.15%
-
Net Worth 379,147 208,813 166,122 111,246 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 - - 2,870 - - - - -
Div Payout % - - 8.43% - - - - -
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 379,147 208,813 166,122 111,246 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 -3.63% -2.29% 9.57% 7.95% 5.78% 2.10% -4.97% -
ROE 2.82% 0.91% 20.50% 26.65% 16.34% 2.83% -6.74% -
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 5.79 27.72 73.00 822.55 778.24 418.13 188.46 -44.02%
EPS 0.59 0.25 5.53 53.30 26.80 4.11 -9.37 -
DPS 0.00 0.00 0.47 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.27 0.27 2.00 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 4.82 9.88 20.69 21.07 10.23 8.45 2.66 10.40%
EPS 0.49 0.09 1.57 1.37 0.35 0.08 -0.13 -
DPS 0.00 0.00 0.13 0.00 0.00 0.00 0.00 -
NAPS 0.1746 0.0962 0.0765 0.0512 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 1.38 0.79 0.42 0.08 0.02 0.02 0.11 52.40%
P/EPS 13.52 89.41 5.60 1.26 0.45 2.19 -2.24 -
EY 7.40 1.12 17.85 79.55 223.36 45.67 -44.62 -
DY 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.81 1.15 0.34 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 1.21 0.69 0.27 0.07 0.02 0.02 0.11 49.10%
P/EPS 11.83 77.22 3.61 1.03 0.67 1.95 -2.13 -
EY 8.46 1.30 27.67 96.90 148.91 51.38 -46.85 -
DY 0.00 0.00 2.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.70 0.74 0.28 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