[SAAG] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -25.87%
YoY- -152.58%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 111,033 110,625 104,581 101,543 117,123 160,532 214,417 -35.54%
PBT -67,587 -54,007 -5,585 -22,288 -24,723 -27,135 -14,183 183.45%
Tax 2,001 2,155 1,788 2,119 4,882 6,520 9,279 -64.07%
NP -65,586 -51,852 -3,797 -20,169 -19,841 -20,615 -4,904 464.32%
-
NP to SH -48,452 -35,703 10,686 -7,882 -6,262 -9,502 1,903 -
-
Tax Rate - - - - - - - -
Total Cost 176,619 162,477 108,378 121,712 136,964 181,147 219,321 -13.45%
-
Net Worth 333,794 343,543 379,147 378,190 363,177 204,203 208,813 36.75%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 333,794 343,543 379,147 378,190 363,177 204,203 208,813 36.75%
NOSH 1,963,499 1,808,121 1,805,466 1,800,909 1,579,032 850,849 773,384 86.21%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -59.07% -46.87% -3.63% -19.86% -16.94% -12.84% -2.29% -
ROE -14.52% -10.39% 2.82% -2.08% -1.72% -4.65% 0.91% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 5.65 6.12 5.79 5.64 7.42 18.87 27.72 -65.39%
EPS -2.47 -1.97 0.59 -0.44 -0.40 -1.12 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.19 0.21 0.21 0.23 0.24 0.27 -26.55%
Adjusted Per Share Value based on latest NOSH - 1,800,909
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 5.11 5.10 4.82 4.68 5.39 7.39 9.88 -35.59%
EPS -2.23 -1.64 0.49 -0.36 -0.29 -0.44 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1538 0.1582 0.1746 0.1742 0.1673 0.0941 0.0962 36.76%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.10 0.08 0.08 0.09 0.12 0.17 0.22 -
P/RPS 1.77 1.31 1.38 1.60 1.62 0.90 0.79 71.30%
P/EPS -4.05 -4.05 13.52 -20.56 -30.26 -15.22 89.41 -
EY -24.68 -24.68 7.40 -4.86 -3.30 -6.57 1.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.42 0.38 0.43 0.52 0.71 0.81 -19.06%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 28/02/11 29/11/10 30/08/10 26/05/10 24/02/10 24/11/09 -
Price 0.08 0.10 0.07 0.06 0.09 0.16 0.19 -
P/RPS 1.41 1.63 1.21 1.06 1.21 0.85 0.69 61.10%
P/EPS -3.24 -5.06 11.83 -13.71 -22.69 -14.33 77.22 -
EY -30.85 -19.75 8.46 -7.29 -4.41 -6.98 1.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.33 0.29 0.39 0.67 0.70 -23.34%

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