[SAAG] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 322.78%
YoY- 195.77%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 110,625 106,026 111,794 51,172 160,443 180,628 229,772 -38.48%
PBT -54,007 15,604 4,458 9,076 -27,729 -13,129 -5,236 371.83%
Tax 2,155 -292 -70 -12 5,607 96 8,732 -60.55%
NP -51,852 15,312 4,388 9,064 -22,122 -13,033 3,496 -
-
NP to SH -35,703 27,222 13,752 19,580 -8,789 305 10,512 -
-
Tax Rate - 1.87% 1.57% 0.13% - - - -
Total Cost 162,477 90,714 107,406 42,108 182,565 193,661 226,276 -19.76%
-
Net Worth 307,863 379,430 360,989 363,177 204,792 206,099 184,301 40.65%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 307,863 379,430 360,989 363,177 204,792 206,099 184,301 40.65%
NOSH 1,810,961 1,806,814 1,718,999 1,579,032 853,300 763,332 682,597 91.30%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -46.87% 14.44% 3.93% 17.71% -13.79% -7.22% 1.52% -
ROE -11.60% 7.17% 3.81% 5.39% -4.29% 0.15% 5.70% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.11 5.87 6.50 3.24 18.80 23.66 33.66 -67.84%
EPS -1.81 1.51 0.80 1.24 -1.03 0.04 1.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.21 0.21 0.23 0.24 0.27 0.27 -26.47%
Adjusted Per Share Value based on latest NOSH - 1,579,032
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.10 4.88 5.15 2.36 7.39 8.32 10.58 -38.43%
EPS -1.64 1.25 0.63 0.90 -0.40 0.01 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1418 0.1748 0.1663 0.1673 0.0943 0.0949 0.0849 40.63%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.08 0.08 0.09 0.12 0.17 0.22 0.29 -
P/RPS 1.31 1.36 1.38 3.70 0.90 0.93 0.86 32.28%
P/EPS -4.06 5.31 11.25 9.68 -16.50 550.00 18.83 -
EY -24.64 18.83 8.89 10.33 -6.06 0.18 5.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.38 0.43 0.52 0.71 0.81 1.07 -42.12%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 30/08/10 26/05/10 24/02/10 24/11/09 26/08/09 -
Price 0.10 0.07 0.06 0.09 0.16 0.19 0.25 -
P/RPS 1.64 1.19 0.92 2.78 0.85 0.80 0.74 69.73%
P/EPS -5.07 4.65 7.50 7.26 -15.53 475.00 16.23 -
EY -19.71 21.52 13.33 13.78 -6.44 0.21 6.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.33 0.29 0.39 0.67 0.70 0.93 -26.10%

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