[SAAG] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -39.75%
YoY- -419.26%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 48,160 50,600 52,417 48,268 52,804 110,625 106,026 -40.88%
PBT -53,148 -165,574 -73,350 -54,108 -45,244 -54,007 15,604 -
Tax -1,224 -14,901 -210 -316 -628 2,155 -292 159.74%
NP -54,372 -180,475 -73,561 -54,424 -45,872 -51,852 15,312 -
-
NP to SH -54,372 -161,196 -63,590 -43,904 -31,416 -35,703 27,222 -
-
Tax Rate - - - - - - 1.87% -
Total Cost 102,532 231,075 125,978 102,692 98,676 162,477 90,714 8.49%
-
Net Worth 194,185 217 317,953 331,350 333,794 307,863 379,430 -35.99%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 194,185 217 317,953 331,350 333,794 307,863 379,430 -35.99%
NOSH 2,157,619 2,171,414 2,119,688 2,070,943 1,963,499 1,810,961 1,806,814 12.54%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -112.90% -356.67% -140.34% -112.75% -86.87% -46.87% 14.44% -
ROE -28.00% -74,235.63% -20.00% -13.25% -9.41% -11.60% 7.17% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.23 2.33 2.47 2.33 2.69 6.11 5.87 -47.51%
EPS -2.52 -7.85 -3.00 -2.12 -1.60 -1.81 1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.0001 0.15 0.16 0.17 0.17 0.21 -43.12%
Adjusted Per Share Value based on latest NOSH - 2,073,235
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.22 2.33 2.41 2.22 2.43 5.10 4.88 -40.82%
EPS -2.50 -7.42 -2.93 -2.02 -1.45 -1.64 1.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0894 0.0001 0.1465 0.1526 0.1538 0.1418 0.1748 -36.02%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.06 0.06 0.05 0.07 0.10 0.08 0.08 -
P/RPS 2.69 2.57 2.02 3.00 3.72 1.31 1.36 57.50%
P/EPS -2.38 -0.81 -1.67 -3.30 -6.25 -4.06 5.31 -
EY -42.00 -123.73 -60.00 -30.29 -16.00 -24.64 18.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 600.00 0.33 0.44 0.59 0.47 0.38 45.89%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 28/02/12 24/11/11 26/08/11 31/05/11 28/02/11 29/11/10 -
Price 0.06 0.07 0.08 0.05 0.08 0.10 0.07 -
P/RPS 2.69 3.00 3.24 2.15 2.97 1.64 1.19 72.15%
P/EPS -2.38 -0.94 -2.67 -2.36 -5.00 -5.07 4.65 -
EY -42.00 -106.05 -37.50 -42.40 -20.00 -19.71 21.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 700.00 0.53 0.31 0.47 0.59 0.33 60.27%

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