[SAAG] QoQ Cumulative 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- -94.57%
YoY- -84.18%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 160,443 135,471 114,886 56,202 361,855 282,909 177,608 -6.53%
PBT -27,729 -9,847 -2,618 -143 39,475 43,811 31,448 -
Tax 5,607 72 4,366 1,635 -627 -5,393 -5,944 -
NP -22,122 -9,775 1,748 1,492 38,848 38,418 25,504 -
-
NP to SH -8,789 229 5,256 1,655 30,499 28,825 20,765 -
-
Tax Rate - - - - 1.59% 12.31% 18.90% -
Total Cost 182,565 145,246 113,138 54,710 323,007 244,491 152,104 12.90%
-
Net Worth 204,792 206,100 184,301 171,865 168,653 166,654 123,327 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 204,792 206,100 184,301 171,865 168,653 166,654 123,327 40.09%
NOSH 853,300 763,333 682,597 636,538 624,642 617,237 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% 0.11% 2.85% 0.96% 18.08% 17.30% 16.84% -
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 17.75 16.83 8.83 57.93 45.83 288.03 -83.70%
EPS -1.03 0.03 0.77 0.26 4.89 4.67 3.37 -
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 6.24 5.29 2.59 16.67 13.03 8.18 -6.52%
EPS -0.40 0.01 0.24 0.08 1.40 1.33 0.96 -
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 1.24 1.72 1.93 0.33 0.68 0.14 244.56%
P/EPS -16.50 733.33 37.66 65.38 3.89 6.64 1.16 -
EY -6.06 0.14 2.66 1.53 25.70 15.06 86.35 -
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 1.07 1.49 3.74 0.29 0.44 0.15 216.84%
P/EPS -15.53 633.33 32.47 126.92 3.48 4.28 1.25 -
EY -6.44 0.16 3.08 0.79 28.72 23.35 80.18 -
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