[SAAG] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 117.58%
YoY- -65.05%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 12,793 24,972 20,585 58,684 56,202 78,946 105,301 -75.50%
PBT 2,269 -17,883 -7,229 -2,475 -143 -4,336 12,363 -67.73%
Tax -3 1,094 147 2,731 1,635 4,766 551 -
NP 2,266 -16,789 -7,082 256 1,492 430 12,914 -68.69%
-
NP to SH 4,895 -9,019 -5,027 3,601 1,655 1,674 8,060 -28.30%
-
Tax Rate 0.13% - - - - - -4.46% -
Total Cost 10,527 41,761 27,667 58,428 54,710 78,516 92,387 -76.52%
-
Net Worth 363,177 204,203 208,813 183,447 171,865 165,857 166,122 68.52%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 363,177 204,203 208,813 183,447 171,865 165,857 166,122 68.52%
NOSH 1,579,032 850,849 773,384 679,433 636,538 614,285 615,267 87.55%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 17.71% -67.23% -34.40% 0.44% 2.65% 0.54% 12.26% -
ROE 1.35% -4.42% -2.41% 1.96% 0.96% 1.01% 4.85% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 0.81 2.93 2.66 8.64 8.83 12.85 17.11 -86.93%
EPS 0.31 -1.06 -0.65 0.53 0.26 0.27 1.31 -61.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.24 0.27 0.27 0.27 0.27 0.27 -10.14%
Adjusted Per Share Value based on latest NOSH - 679,433
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 0.59 1.15 0.95 2.70 2.59 3.64 4.85 -75.48%
EPS 0.23 -0.42 -0.23 0.17 0.08 0.08 0.37 -27.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1673 0.0941 0.0962 0.0845 0.0792 0.0764 0.0765 68.56%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.12 0.17 0.22 0.29 0.17 0.19 0.31 -
P/RPS 14.81 5.79 8.27 3.36 1.93 1.48 1.81 306.57%
P/EPS 38.71 -16.04 -33.85 54.72 65.38 69.72 23.66 38.88%
EY 2.58 -6.24 -2.95 1.83 1.53 1.43 4.23 -28.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.71 0.81 1.07 0.63 0.70 1.15 -41.11%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 24/11/09 26/08/09 29/05/09 27/02/09 25/11/08 -
Price 0.09 0.16 0.19 0.25 0.33 0.17 0.20 -
P/RPS 11.11 5.45 7.14 2.89 3.74 1.32 1.17 349.03%
P/EPS 29.03 -15.09 -29.23 47.17 126.92 62.38 15.27 53.52%
EY 3.44 -6.62 -3.42 2.12 0.79 1.60 6.55 -34.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.67 0.70 0.93 1.22 0.63 0.74 -34.77%

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