[SAAG] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -44.84%
YoY- -333.59%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 40,102 48,160 50,600 52,417 48,268 52,804 110,625 -49.19%
PBT -75,942 -53,148 -165,574 -73,350 -54,108 -45,244 -54,007 25.53%
Tax 6 -1,224 -14,901 -210 -316 -628 2,155 -98.02%
NP -75,936 -54,372 -180,475 -73,561 -54,424 -45,872 -51,852 28.98%
-
NP to SH -75,936 -54,372 -161,196 -63,590 -43,904 -31,416 -35,703 65.46%
-
Tax Rate - - - - - - - -
Total Cost 116,038 102,532 231,075 125,978 102,692 98,676 162,477 -20.11%
-
Net Worth 173,567 194,185 217 317,953 331,350 333,794 307,863 -31.77%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 173,567 194,185 217 317,953 331,350 333,794 307,863 -31.77%
NOSH 2,169,600 2,157,619 2,171,414 2,119,688 2,070,943 1,963,499 1,810,961 12.81%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -189.36% -112.90% -356.67% -140.34% -112.75% -86.87% -46.87% -
ROE -43.75% -28.00% -74,235.63% -20.00% -13.25% -9.41% -11.60% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.85 2.23 2.33 2.47 2.33 2.69 6.11 -54.94%
EPS -3.50 -2.52 -7.85 -3.00 -2.12 -1.60 -1.81 55.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.0001 0.15 0.16 0.17 0.17 -39.52%
Adjusted Per Share Value based on latest NOSH - 2,127,355
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.85 2.22 2.33 2.41 2.22 2.43 5.10 -49.16%
EPS -3.50 -2.50 -7.42 -2.93 -2.02 -1.45 -1.64 65.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0799 0.0894 0.0001 0.1465 0.1526 0.1538 0.1418 -31.80%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.06 0.06 0.06 0.05 0.07 0.10 0.08 -
P/RPS 3.25 2.69 2.57 2.02 3.00 3.72 1.31 83.36%
P/EPS -1.71 -2.38 -0.81 -1.67 -3.30 -6.25 -4.06 -43.84%
EY -58.33 -42.00 -123.73 -60.00 -30.29 -16.00 -24.64 77.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.67 600.00 0.33 0.44 0.59 0.47 36.59%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 31/05/12 28/02/12 24/11/11 26/08/11 31/05/11 28/02/11 -
Price 0.06 0.06 0.07 0.08 0.05 0.08 0.10 -
P/RPS 3.25 2.69 3.00 3.24 2.15 2.97 1.64 57.83%
P/EPS -1.71 -2.38 -0.94 -2.67 -2.36 -5.00 -5.07 -51.57%
EY -58.33 -42.00 -106.05 -37.50 -42.40 -20.00 -19.71 106.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.67 700.00 0.53 0.31 0.47 0.59 17.36%

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