[SAAG] QoQ Cumulative 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- 38.82%
YoY- 26.38%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 114,886 56,202 361,855 282,909 177,608 99,772 495,959 -62.31%
PBT -2,618 -143 39,475 43,811 31,448 18,457 42,937 -
Tax 4,366 1,635 -627 -5,393 -5,944 -4,810 -9,884 -
NP 1,748 1,492 38,848 38,418 25,504 13,647 33,053 -85.93%
-
NP to SH 5,256 1,655 30,499 28,825 20,765 10,461 28,032 -67.27%
-
Tax Rate - - 1.59% 12.31% 18.90% 26.06% 23.02% -
Total Cost 113,138 54,710 323,007 244,491 152,104 86,125 462,906 -60.94%
-
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 2.85% 0.96% 18.08% 17.30% 16.84% 7.10% 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 16.83 8.83 57.93 45.83 288.03 161.85 864.24 -92.77%
EPS 0.77 0.26 4.89 4.67 3.37 16.97 4.86 -70.75%
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 5.29 2.59 16.67 13.03 8.18 4.60 22.84 -62.31%
EPS 0.24 0.08 1.40 1.33 0.96 0.48 1.29 -67.44%
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 1.72 1.93 0.33 0.68 0.14 0.27 0.07 746.83%
P/EPS 37.66 65.38 3.89 6.64 1.16 2.59 1.17 914.02%
EY 2.66 1.53 25.70 15.06 86.35 38.57 85.70 -90.14%
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 1.49 3.74 0.29 0.44 0.15 0.25 0.06 752.85%
P/EPS 32.47 126.92 3.48 4.28 1.25 2.36 1.00 919.94%
EY 3.08 0.79 28.72 23.35 80.18 42.43 99.69 -90.17%
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