[SAAG] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 58.79%
YoY- -74.69%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 51,172 160,443 180,628 229,772 224,808 361,855 377,212 -73.63%
PBT 9,076 -27,729 -13,129 -5,236 -572 39,475 58,414 -71.13%
Tax -12 5,607 96 8,732 6,540 -627 -7,190 -98.59%
NP 9,064 -22,122 -13,033 3,496 5,968 38,848 51,224 -68.51%
-
NP to SH 19,580 -8,789 305 10,512 6,620 30,499 38,433 -36.23%
-
Tax Rate 0.13% - - - - 1.59% 12.31% -
Total Cost 42,108 182,565 193,661 226,276 218,840 323,007 325,988 -74.47%
-
Net Worth 363,177 204,792 206,099 184,301 171,865 168,653 166,654 68.16%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 363,177 204,792 206,099 184,301 171,865 168,653 166,654 68.16%
NOSH 1,579,032 853,300 763,332 682,597 636,538 624,642 617,237 87.15%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 17.71% -13.79% -7.22% 1.52% 2.65% 10.74% 13.58% -
ROE 5.39% -4.29% 0.15% 5.70% 3.85% 18.08% 23.06% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 3.24 18.80 23.66 33.66 35.32 57.93 61.11 -85.91%
EPS 1.24 -1.03 0.04 1.54 1.04 4.89 6.23 -65.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.24 0.27 0.27 0.27 0.27 0.27 -10.14%
Adjusted Per Share Value based on latest NOSH - 679,433
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.36 7.39 8.32 10.58 10.36 16.67 17.38 -73.61%
EPS 0.90 -0.40 0.01 0.48 0.30 1.40 1.77 -36.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1673 0.0943 0.0949 0.0849 0.0792 0.0777 0.0768 68.12%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.12 0.17 0.22 0.29 0.17 0.19 0.31 -
P/RPS 3.70 0.90 0.93 0.86 0.48 0.33 0.51 275.21%
P/EPS 9.68 -16.50 550.00 18.83 16.35 3.89 4.98 55.81%
EY 10.33 -6.06 0.18 5.31 6.12 25.70 20.09 -35.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.71 0.81 1.07 0.63 0.70 1.15 -41.11%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 24/11/09 26/08/09 29/05/09 27/02/09 25/11/08 -
Price 0.09 0.16 0.19 0.25 0.33 0.17 0.20 -
P/RPS 2.78 0.85 0.80 0.74 0.93 0.29 0.33 314.55%
P/EPS 7.26 -15.53 475.00 16.23 31.73 3.48 3.21 72.38%
EY 13.78 -6.44 0.21 6.16 3.15 28.72 31.13 -41.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.67 0.70 0.93 1.22 0.63 0.74 -34.77%

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