[SAAG] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -69.18%
YoY- -69.79%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 212,540 76,707 43,660 48,448 63,676 55,375 30.84%
PBT 9,673 53 -6,566 1,191 1,698 1,914 38.24%
Tax -2,675 -1,087 1,438 -708 -99 -442 43.31%
NP 6,998 -1,034 -5,128 483 1,599 1,472 36.56%
-
NP to SH 3,273 -1,034 -5,128 483 1,599 1,472 17.31%
-
Tax Rate 27.65% 2,050.94% - 59.45% 5.83% 23.09% -
Total Cost 205,542 77,741 48,788 47,965 62,077 53,903 30.67%
-
Net Worth 78,694 43,844 19,674 28,844 28,013 27,392 23.48%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 78,694 43,844 19,674 28,844 28,013 27,392 23.48%
NOSH 44,210 30,660 15,995 16,024 16,007 16,018 22.49%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.29% -1.35% -11.75% 1.00% 2.51% 2.66% -
ROE 4.16% -2.36% -26.06% 1.67% 5.71% 5.37% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 480.75 250.18 272.95 302.33 397.78 345.68 6.81%
EPS 7.40 -3.37 -32.06 3.01 9.99 9.19 -4.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.43 1.23 1.80 1.75 1.71 0.80%
Adjusted Per Share Value based on latest NOSH - 16,024
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 9.79 3.53 2.01 2.23 2.93 2.55 30.85%
EPS 0.15 -0.05 -0.24 0.02 0.07 0.07 16.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0362 0.0202 0.0091 0.0133 0.0129 0.0126 23.48%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.08 0.20 0.37 0.22 0.23 0.42 -
P/RPS 0.02 0.08 0.14 0.07 0.06 0.12 -30.10%
P/EPS 1.08 -5.93 -1.15 7.30 2.30 4.57 -25.05%
EY 92.54 -16.86 -86.65 13.70 43.43 21.88 33.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.14 0.30 0.12 0.13 0.25 -30.67%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/06 24/02/05 27/02/04 28/02/03 27/02/02 26/02/01 -
Price 0.09 0.20 0.45 0.19 0.23 0.28 -
P/RPS 0.02 0.08 0.16 0.06 0.06 0.08 -24.20%
P/EPS 1.22 -5.93 -1.40 6.30 2.30 3.05 -16.73%
EY 82.26 -16.86 -71.24 15.86 43.43 32.82 20.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.14 0.37 0.11 0.13 0.16 -20.74%

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