[SAAG] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -29.77%
YoY- 30.82%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 52,804 110,625 106,026 111,794 51,172 160,443 180,628 -55.98%
PBT -45,244 -54,007 15,604 4,458 9,076 -27,729 -13,129 128.32%
Tax -628 2,155 -292 -70 -12 5,607 96 -
NP -45,872 -51,852 15,312 4,388 9,064 -22,122 -13,033 131.56%
-
NP to SH -31,416 -35,703 27,222 13,752 19,580 -8,789 305 -
-
Tax Rate - - 1.87% 1.57% 0.13% - - -
Total Cost 98,676 162,477 90,714 107,406 42,108 182,565 193,661 -36.23%
-
Net Worth 333,794 307,863 379,430 360,989 363,177 204,792 206,099 37.95%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 333,794 307,863 379,430 360,989 363,177 204,792 206,099 37.95%
NOSH 1,963,499 1,810,961 1,806,814 1,718,999 1,579,032 853,300 763,332 87.84%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -86.87% -46.87% 14.44% 3.93% 17.71% -13.79% -7.22% -
ROE -9.41% -11.60% 7.17% 3.81% 5.39% -4.29% 0.15% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2.69 6.11 5.87 6.50 3.24 18.80 23.66 -76.56%
EPS -1.60 -1.81 1.51 0.80 1.24 -1.03 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.21 0.21 0.23 0.24 0.27 -26.55%
Adjusted Per Share Value based on latest NOSH - 1,800,909
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2.43 5.10 4.88 5.15 2.36 7.39 8.32 -56.01%
EPS -1.45 -1.64 1.25 0.63 0.90 -0.40 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1538 0.1418 0.1748 0.1663 0.1673 0.0943 0.0949 38.01%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.10 0.08 0.08 0.09 0.12 0.17 0.22 -
P/RPS 3.72 1.31 1.36 1.38 3.70 0.90 0.93 152.19%
P/EPS -6.25 -4.06 5.31 11.25 9.68 -16.50 550.00 -
EY -16.00 -24.64 18.83 8.89 10.33 -6.06 0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.47 0.38 0.43 0.52 0.71 0.81 -19.06%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 28/02/11 29/11/10 30/08/10 26/05/10 24/02/10 24/11/09 -
Price 0.08 0.10 0.07 0.06 0.09 0.16 0.19 -
P/RPS 2.97 1.64 1.19 0.92 2.78 0.85 0.80 139.95%
P/EPS -5.00 -5.07 4.65 7.50 7.26 -15.53 475.00 -
EY -20.00 -19.71 21.52 13.33 13.78 -6.44 0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.59 0.33 0.29 0.39 0.67 0.70 -23.34%

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