[SAAG] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -87.3%
YoY- -94.41%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 101,543 117,123 160,532 214,417 299,133 338,666 382,236 -58.77%
PBT -22,288 -24,723 -27,135 -14,183 5,409 21,533 40,133 -
Tax 2,119 4,882 6,520 9,279 9,683 5,160 -1,285 -
NP -20,169 -19,841 -20,615 -4,904 15,092 26,693 38,848 -
-
NP to SH -7,882 -6,262 -9,502 1,903 14,990 21,693 30,499 -
-
Tax Rate - - - - -179.02% -23.96% 3.20% -
Total Cost 121,712 136,964 181,147 219,321 284,041 311,973 343,388 -50.01%
-
Net Worth 378,190 363,177 204,203 208,813 183,447 171,865 165,857 73.50%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 378,190 363,177 204,203 208,813 183,447 171,865 165,857 73.50%
NOSH 1,800,909 1,579,032 850,849 773,384 679,433 636,538 614,285 105.24%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -19.86% -16.94% -12.84% -2.29% 5.05% 7.88% 10.16% -
ROE -2.08% -1.72% -4.65% 0.91% 8.17% 12.62% 18.39% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 5.64 7.42 18.87 27.72 44.03 53.20 62.22 -79.90%
EPS -0.44 -0.40 -1.12 0.25 2.21 3.41 4.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.23 0.24 0.27 0.27 0.27 0.27 -15.46%
Adjusted Per Share Value based on latest NOSH - 773,384
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.68 5.39 7.39 9.88 13.78 15.60 17.61 -58.76%
EPS -0.36 -0.29 -0.44 0.09 0.69 1.00 1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1742 0.1673 0.0941 0.0962 0.0845 0.0792 0.0764 73.49%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.09 0.12 0.17 0.22 0.29 0.17 0.19 -
P/RPS 1.60 1.62 0.90 0.79 0.66 0.32 0.31 199.55%
P/EPS -20.56 -30.26 -15.22 89.41 13.14 4.99 3.83 -
EY -4.86 -3.30 -6.57 1.12 7.61 20.05 26.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.52 0.71 0.81 1.07 0.63 0.70 -27.80%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 26/05/10 24/02/10 24/11/09 26/08/09 29/05/09 27/02/09 -
Price 0.06 0.09 0.16 0.19 0.25 0.33 0.17 -
P/RPS 1.06 1.21 0.85 0.69 0.57 0.62 0.27 149.48%
P/EPS -13.71 -22.69 -14.33 77.22 11.33 9.68 3.42 -
EY -7.29 -4.41 -6.98 1.30 8.82 10.33 29.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.39 0.67 0.70 0.93 1.22 0.63 -40.46%

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