[SAAG] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 64.01%
YoY- 79.84%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 495,959 270,841 212,540 76,707 43,660 48,448 63,676 40.77%
PBT 42,935 24,038 9,673 53 -6,566 1,191 1,698 71.27%
Tax -9,884 -6,069 -2,675 -1,087 1,438 -708 -99 115.30%
NP 33,051 17,969 6,998 -1,034 -5,128 483 1,599 65.62%
-
NP to SH 28,031 13,398 3,273 -1,034 -5,128 483 1,599 61.14%
-
Tax Rate 23.02% 25.25% 27.65% 2,050.94% - 59.45% 5.83% -
Total Cost 462,908 252,872 205,542 77,741 48,788 47,965 62,077 39.75%
-
Net Worth 114,816 29,136 78,694 43,844 19,674 28,844 28,013 26.49%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 2,870 - - - - - - -
Div Payout % 10.24% - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 114,816 29,136 78,694 43,844 19,674 28,844 28,013 26.49%
NOSH 57,408 29,136 44,210 30,660 15,995 16,024 16,007 23.70%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 6.66% 6.63% 3.29% -1.35% -11.75% 1.00% 2.51% -
ROE 24.41% 45.98% 4.16% -2.36% -26.06% 1.67% 5.71% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 863.91 929.57 480.75 250.18 272.95 302.33 397.78 13.79%
EPS 48.83 45.98 7.40 -3.37 -32.06 3.01 9.99 30.25%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.00 1.78 1.43 1.23 1.80 1.75 2.24%
Adjusted Per Share Value based on latest NOSH - 30,660
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 22.84 12.48 9.79 3.53 2.01 2.23 2.93 40.78%
EPS 1.29 0.62 0.15 -0.05 -0.24 0.02 0.07 62.48%
DPS 0.13 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0529 0.0134 0.0362 0.0202 0.0091 0.0133 0.0129 26.50%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.57 0.16 0.08 0.20 0.37 0.22 0.23 -
P/RPS 0.07 0.02 0.02 0.08 0.14 0.07 0.06 2.60%
P/EPS 1.17 0.35 1.08 -5.93 -1.15 7.30 2.30 -10.64%
EY 85.66 287.40 92.54 -16.86 -86.65 13.70 43.43 11.98%
DY 8.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.16 0.04 0.14 0.30 0.12 0.13 14.30%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 28/02/07 27/02/06 24/02/05 27/02/04 28/02/03 27/02/02 -
Price 0.49 0.24 0.09 0.20 0.45 0.19 0.23 -
P/RPS 0.06 0.03 0.02 0.08 0.16 0.06 0.06 0.00%
P/EPS 1.00 0.52 1.22 -5.93 -1.40 6.30 2.30 -12.95%
EY 99.65 191.60 82.26 -16.86 -71.24 15.86 43.43 14.83%
DY 10.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.05 0.14 0.37 0.11 0.13 11.50%

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