[SAAG] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -405.21%
YoY- -131.73%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 7,037 8,011 12,040 27,727 15,179 10,933 13,201 -34.18%
PBT -74,857 -24,684 -13,287 -139,098 -27,960 -15,743 -11,311 251.28%
Tax 3 309 -306 4,255 0 -1 -157 -
NP -74,854 -24,375 -13,593 -134,843 -27,960 -15,744 -11,468 248.07%
-
NP to SH -74,854 -24,375 -13,593 -130,047 -25,741 -14,098 -7,854 347.67%
-
Tax Rate - - - - - - - -
Total Cost 81,891 32,386 25,633 162,570 43,139 26,677 24,669 122.04%
-
Net Worth 86,787 174,107 194,185 217 319,103 331,717 333,794 -59.16%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 86,787 174,107 194,185 217 319,103 331,717 333,794 -59.16%
NOSH 2,169,681 2,176,339 2,157,619 2,171,068 2,127,355 2,073,235 1,963,499 6.86%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -1,063.72% -304.27% -112.90% -486.32% -184.20% -144.00% -86.87% -
ROE -86.25% -14.00% -7.00% -59,900.23% -8.07% -4.25% -2.35% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.32 0.37 0.56 1.28 0.71 0.53 0.67 -38.81%
EPS -3.45 -1.12 -0.63 -5.99 -1.21 -0.68 -0.40 318.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.08 0.09 0.0001 0.15 0.16 0.17 -61.78%
Adjusted Per Share Value based on latest NOSH - 2,171,068
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.32 0.37 0.55 1.28 0.70 0.50 0.61 -34.87%
EPS -3.45 -1.12 -0.63 -5.99 -1.19 -0.65 -0.36 349.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0802 0.0894 0.0001 0.147 0.1528 0.1538 -59.15%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.05 0.06 0.06 0.06 0.05 0.07 0.10 -
P/RPS 15.42 16.30 10.75 4.70 7.01 13.27 14.87 2.44%
P/EPS -1.45 -5.36 -9.52 -1.00 -4.13 -10.29 -25.00 -84.93%
EY -69.00 -18.67 -10.50 -99.83 -24.20 -9.71 -4.00 564.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.75 0.67 600.00 0.33 0.44 0.59 64.73%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 29/08/12 31/05/12 28/02/12 24/11/11 26/08/11 31/05/11 -
Price 0.00 0.06 0.06 0.07 0.08 0.05 0.08 -
P/RPS 0.00 16.30 10.75 5.48 11.21 9.48 11.90 -
P/EPS 0.00 -5.36 -9.52 -1.17 -6.61 -7.35 -20.00 -
EY 0.00 -18.67 -10.50 -85.57 -15.13 -13.60 -5.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.75 0.67 700.00 0.53 0.31 0.47 -

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