[SAAG] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -78.29%
YoY- -84.18%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 160,443 180,628 229,772 224,808 361,855 377,212 355,216 -41.04%
PBT -27,729 -13,129 -5,236 -572 39,475 58,414 62,896 -
Tax 5,607 96 8,732 6,540 -627 -7,190 -11,888 -
NP -22,122 -13,033 3,496 5,968 38,848 51,224 51,008 -
-
NP to SH -8,789 305 10,512 6,620 30,499 38,433 41,530 -
-
Tax Rate - - - - 1.59% 12.31% 18.90% -
Total Cost 182,565 193,661 226,276 218,840 323,007 325,988 304,208 -28.78%
-
Net Worth 204,792 206,099 184,301 171,865 168,653 166,654 123,327 40.09%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 204,792 206,099 184,301 171,865 168,653 166,654 123,327 40.09%
NOSH 853,300 763,332 682,597 636,538 624,642 617,237 61,654 473.69%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -13.79% -7.22% 1.52% 2.65% 10.74% 13.58% 14.36% -
ROE -4.29% 0.15% 5.70% 3.85% 18.08% 23.06% 33.67% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 18.80 23.66 33.66 35.32 57.93 61.11 576.05 -89.72%
EPS -1.03 0.04 1.54 1.04 4.89 6.23 6.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.27 0.27 0.27 0.27 0.27 2.00 -75.57%
Adjusted Per Share Value based on latest NOSH - 636,538
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 7.39 8.32 10.58 10.36 16.67 17.38 16.36 -41.04%
EPS -0.40 0.01 0.48 0.30 1.40 1.77 1.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0943 0.0949 0.0849 0.0792 0.0777 0.0768 0.0568 40.07%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.17 0.22 0.29 0.17 0.19 0.31 0.39 -
P/RPS 0.90 0.93 0.86 0.48 0.33 0.51 0.07 446.27%
P/EPS -16.50 550.00 18.83 16.35 3.89 4.98 0.58 -
EY -6.06 0.18 5.31 6.12 25.70 20.09 172.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.81 1.07 0.63 0.70 1.15 0.20 132.17%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 26/08/09 29/05/09 27/02/09 25/11/08 25/08/08 -
Price 0.16 0.19 0.25 0.33 0.17 0.20 0.42 -
P/RPS 0.85 0.80 0.74 0.93 0.29 0.33 0.07 425.90%
P/EPS -15.53 475.00 16.23 31.73 3.48 3.21 0.62 -
EY -6.44 0.21 6.16 3.15 28.72 31.13 160.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.70 0.93 1.22 0.63 0.74 0.21 116.26%

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