[SAAG] YoY Cumulative Quarter 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- 40.47%
YoY- 30.82%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 20,051 24,134 55,897 114,886 177,608 252,431 99,410 -23.40%
PBT -37,971 -27,054 2,229 -2,618 31,448 23,234 9,534 -
Tax 3 -158 -35 4,366 -5,944 -3,631 -1,825 -
NP -37,968 -27,212 2,194 1,748 25,504 19,603 7,709 -
-
NP to SH -37,968 -21,952 6,876 5,256 20,765 15,044 5,211 -
-
Tax Rate - - 1.57% - 18.90% 15.63% 19.14% -
Total Cost 58,019 51,346 53,703 113,138 152,104 232,828 91,701 -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 -21.88% -6.63% 1.90% 2.85% 16.84% 13.06% 10.33% -
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 0.92 1.17 3.25 16.83 288.03 462.28 313.43 -62.12%
EPS -1.75 -1.06 0.40 0.77 3.37 27.55 16.43 -
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 - 1,800,909
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.92 1.11 2.57 5.29 8.18 11.63 4.58 -23.45%
EPS -1.75 -1.01 0.32 0.24 0.96 0.69 0.24 -
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 6.49 6.01 2.77 1.72 0.14 0.17 0.04 133.36%
P/EPS -3.43 -6.60 22.50 37.66 1.16 2.83 0.73 -
EY -29.17 -15.14 4.44 2.66 86.35 35.32 136.92 -
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 6.49 4.29 1.85 1.49 0.15 0.12 0.04 133.36%
P/EPS -3.43 -4.72 15.00 32.47 1.25 2.07 0.85 -
EY -29.17 -21.20 6.67 3.08 80.18 48.33 117.36 -
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