[SAAG] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -39.66%
YoY- -72.96%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 40,102 48,268 111,794 229,772 355,216 504,862 198,820 -23.40%
PBT -75,942 -54,108 4,458 -5,236 62,896 46,468 19,068 -
Tax 6 -316 -70 8,732 -11,888 -7,262 -3,650 -
NP -75,936 -54,424 4,388 3,496 51,008 39,206 15,418 -
-
NP to SH -75,936 -43,904 13,752 10,512 41,530 30,088 10,422 -
-
Tax Rate - - 1.57% - 18.90% 15.63% 19.14% -
Total Cost 116,038 102,692 107,406 226,276 304,208 465,656 183,402 -7.33%
-
Net Worth 173,567 331,350 360,989 184,301 123,327 115,219 50,429 22.85%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 173,567 331,350 360,989 184,301 123,327 115,219 50,429 22.85%
NOSH 2,169,600 2,070,943 1,718,999 682,597 61,654 54,606 31,716 102.10%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -189.36% -112.75% 3.93% 1.52% 14.36% 7.77% 7.75% -
ROE -43.75% -13.25% 3.81% 5.70% 33.67% 26.11% 20.67% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.85 2.33 6.50 33.66 576.05 924.55 626.87 -62.09%
EPS -3.50 -2.12 0.80 1.54 6.74 55.10 32.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.16 0.21 0.27 2.00 2.11 1.59 -39.21%
Adjusted Per Share Value based on latest NOSH - 2,176,339
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.85 2.22 5.15 10.58 16.36 23.25 9.16 -23.38%
EPS -3.50 -2.02 0.63 0.48 1.91 1.39 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0799 0.1526 0.1663 0.0849 0.0568 0.0531 0.0232 22.86%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.06 0.07 0.09 0.29 0.39 0.78 0.12 -
P/RPS 3.25 3.00 1.38 0.86 0.07 0.08 0.02 133.42%
P/EPS -1.71 -3.30 11.25 18.83 0.58 1.42 0.37 -
EY -58.33 -30.29 8.89 5.31 172.69 70.64 273.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.44 0.43 1.07 0.20 0.37 0.08 45.16%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 30/08/10 26/08/09 25/08/08 16/08/07 21/08/06 -
Price 0.06 0.05 0.06 0.25 0.42 0.57 0.14 -
P/RPS 3.25 2.15 0.92 0.74 0.07 0.06 0.02 133.42%
P/EPS -1.71 -2.36 7.50 16.23 0.62 1.03 0.43 -
EY -58.33 -42.40 13.33 6.16 160.36 96.67 234.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.31 0.29 0.93 0.21 0.27 0.09 42.34%

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