[SAAG] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -79.41%
YoY- -638.77%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 23,623 43,104 12,793 24,972 20,585 58,684 56,202 -43.85%
PBT 9,474 -40 2,269 -17,883 -7,229 -2,475 -143 -
Tax -184 -32 -3 1,094 147 2,731 1,635 -
NP 9,290 -72 2,266 -16,789 -7,082 256 1,492 238.07%
-
NP to SH 13,541 1,981 4,895 -9,019 -5,027 3,601 1,655 305.52%
-
Tax Rate 1.94% - 0.13% - - - - -
Total Cost 14,333 43,176 10,527 41,761 27,667 58,428 54,710 -59.02%
-
Net Worth 379,147 378,190 363,177 204,203 208,813 183,447 171,865 69.38%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 379,147 378,190 363,177 204,203 208,813 183,447 171,865 69.38%
NOSH 1,805,466 1,800,909 1,579,032 850,849 773,384 679,433 636,538 100.24%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 39.33% -0.17% 17.71% -67.23% -34.40% 0.44% 2.65% -
ROE 3.57% 0.52% 1.35% -4.42% -2.41% 1.96% 0.96% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.31 2.39 0.81 2.93 2.66 8.64 8.83 -71.94%
EPS 0.75 0.11 0.31 -1.06 -0.65 0.53 0.26 102.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.23 0.24 0.27 0.27 0.27 -15.41%
Adjusted Per Share Value based on latest NOSH - 850,849
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.09 1.99 0.59 1.15 0.95 2.70 2.59 -43.81%
EPS 0.62 0.09 0.23 -0.42 -0.23 0.17 0.08 291.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1746 0.1742 0.1673 0.0941 0.0962 0.0845 0.0792 69.30%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.08 0.09 0.12 0.17 0.22 0.29 0.17 -
P/RPS 6.11 3.76 14.81 5.79 8.27 3.36 1.93 115.45%
P/EPS 10.67 81.82 38.71 -16.04 -33.85 54.72 65.38 -70.10%
EY 9.38 1.22 2.58 -6.24 -2.95 1.83 1.53 234.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.52 0.71 0.81 1.07 0.63 -28.58%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 30/08/10 26/05/10 24/02/10 24/11/09 26/08/09 29/05/09 -
Price 0.07 0.06 0.09 0.16 0.19 0.25 0.33 -
P/RPS 5.35 2.51 11.11 5.45 7.14 2.89 3.74 26.92%
P/EPS 9.33 54.55 29.03 -15.09 -29.23 47.17 126.92 -82.42%
EY 10.71 1.83 3.44 -6.62 -3.42 2.12 0.79 467.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.29 0.39 0.67 0.70 0.93 1.22 -58.14%

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