[SAAG] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -7.46%
YoY- 26.38%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 229,772 224,808 361,855 377,212 355,216 399,088 495,959 -40.15%
PBT -5,236 -572 39,475 58,414 62,896 73,828 42,937 -
Tax 8,732 6,540 -627 -7,190 -11,888 -19,240 -9,884 -
NP 3,496 5,968 38,848 51,224 51,008 54,588 33,053 -77.66%
-
NP to SH 10,512 6,620 30,499 38,433 41,530 41,844 28,032 -48.02%
-
Tax Rate - - 1.59% 12.31% 18.90% 26.06% 23.02% -
Total Cost 226,276 218,840 323,007 325,988 304,208 344,500 462,906 -37.97%
-
Net Worth 184,301 171,865 168,653 166,654 123,327 147,329 12,625 498.28%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - 2,869 -
Div Payout % - - - - - - 10.24% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 184,301 171,865 168,653 166,654 123,327 147,329 12,625 498.28%
NOSH 682,597 636,538 624,642 617,237 61,654 61,644 57,387 421.86%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.52% 2.65% 10.74% 13.58% 14.36% 13.68% 6.66% -
ROE 5.70% 3.85% 18.08% 23.06% 33.67% 28.40% 222.03% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 33.66 35.32 57.93 61.11 576.05 647.41 864.24 -88.53%
EPS 1.54 1.04 4.89 6.23 6.74 67.88 4.86 -53.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.27 0.27 0.27 0.27 2.00 2.39 0.22 14.64%
Adjusted Per Share Value based on latest NOSH - 615,267
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 10.58 10.36 16.67 17.38 16.36 18.38 22.84 -40.16%
EPS 0.48 0.30 1.40 1.77 1.91 1.93 1.29 -48.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.13 -
NAPS 0.0849 0.0792 0.0777 0.0768 0.0568 0.0679 0.0058 499.37%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.29 0.17 0.19 0.31 0.39 0.44 0.57 -
P/RPS 0.86 0.48 0.33 0.51 0.07 0.07 0.07 433.24%
P/EPS 18.83 16.35 3.89 4.98 0.58 0.65 1.17 538.52%
EY 5.31 6.12 25.70 20.09 172.69 154.27 85.70 -84.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.77 -
P/NAPS 1.07 0.63 0.70 1.15 0.20 0.18 2.59 -44.56%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 29/05/09 27/02/09 25/11/08 25/08/08 26/05/08 27/02/08 -
Price 0.25 0.33 0.17 0.20 0.42 0.40 0.49 -
P/RPS 0.74 0.93 0.29 0.33 0.07 0.06 0.06 434.62%
P/EPS 16.23 31.73 3.48 3.21 0.62 0.59 1.00 542.12%
EY 6.16 3.15 28.72 31.13 160.36 169.70 99.69 -84.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.20 -
P/NAPS 0.93 1.22 0.63 0.74 0.21 0.17 2.23 -44.21%

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