[SAAG] QoQ 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- -1.14%
YoY- -84.18%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 24,972 20,585 58,684 56,202 78,946 105,301 98,217 -59.76%
PBT -17,883 -7,229 -2,475 -143 -4,336 12,363 13,649 -
Tax 1,094 147 2,731 1,635 4,766 551 -1,792 -
NP -16,789 -7,082 256 1,492 430 12,914 11,857 -
-
NP to SH -9,019 -5,027 3,601 1,655 1,674 8,060 10,304 -
-
Tax Rate - - - - - -4.46% 13.13% -
Total Cost 41,761 27,667 58,428 54,710 78,516 92,387 86,360 -38.31%
-
Net Worth 204,203 208,813 183,447 171,865 165,857 166,122 123,327 39.83%
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 204,203 208,813 183,447 171,865 165,857 166,122 123,327 39.83%
NOSH 850,849 773,384 679,433 636,538 614,285 615,267 61,654 472.59%
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 -67.23% -34.40% 0.44% 2.65% 0.54% 12.26% 12.07% -
ROE -4.42% -2.41% 1.96% 0.96% 1.01% 4.85% 8.36% -
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 2.93 2.66 8.64 8.83 12.85 17.11 159.28 -92.98%
EPS -1.06 -0.65 0.53 0.26 0.27 1.31 1.67 -
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 1.15 0.95 2.70 2.59 3.64 4.85 4.52 -59.74%
EPS -0.42 -0.23 0.17 0.08 0.08 0.37 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0941 0.0962 0.0845 0.0792 0.0764 0.0765 0.0568 39.88%
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 5.79 8.27 3.36 1.93 1.48 1.81 0.24 730.09%
P/EPS -16.04 -33.85 54.72 65.38 69.72 23.66 2.33 -
EY -6.24 -2.95 1.83 1.53 1.43 4.23 42.85 -
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 5.45 7.14 2.89 3.74 1.32 1.17 0.26 656.03%
P/EPS -15.09 -29.23 47.17 126.92 62.38 15.27 2.51 -
EY -6.62 -3.42 2.12 0.79 1.60 6.55 39.79 -
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