[SAAG] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 38.82%
YoY- 26.38%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 39,313 79,520 135,471 282,909 350,092 163,402 153,823 -20.32%
PBT -55,013 11,703 -9,847 43,811 33,277 12,806 4,741 -
Tax -158 -219 72 -5,393 -4,789 -2,715 -500 -17.46%
NP -55,171 11,484 -9,775 38,418 28,488 10,091 4,241 -
-
NP to SH -47,693 20,417 229 28,825 22,809 6,562 2,029 -
-
Tax Rate - 1.87% - 12.31% 14.39% 21.20% 10.55% -
Total Cost 94,484 68,036 145,246 244,491 321,604 153,311 149,582 -7.36%
-
Net Worth 317,953 379,430 206,100 166,654 122,359 51,294 63,818 30.67%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 317,953 379,430 206,100 166,654 122,359 51,294 63,818 30.67%
NOSH 2,119,688 1,806,814 763,333 617,237 55,618 31,277 44,013 90.68%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -140.34% 14.44% -7.22% 13.58% 8.14% 6.18% 2.76% -
ROE -15.00% 5.38% 0.11% 17.30% 18.64% 12.79% 3.18% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1.85 4.40 17.75 45.83 629.46 522.43 349.49 -58.23%
EPS -2.25 1.13 0.03 4.67 41.01 20.98 4.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.21 0.27 0.27 2.20 1.64 1.45 -31.47%
Adjusted Per Share Value based on latest NOSH - 615,267
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1.81 3.66 6.24 13.03 16.13 7.53 7.09 -20.34%
EPS -2.20 0.94 0.01 1.33 1.05 0.30 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1465 0.1748 0.0949 0.0768 0.0564 0.0236 0.0294 30.67%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.05 0.08 0.22 0.31 0.67 0.12 0.09 -
P/RPS 2.70 1.82 1.24 0.68 0.11 0.02 0.03 111.62%
P/EPS -2.22 7.08 733.33 6.64 1.63 0.57 1.95 -
EY -45.00 14.13 0.14 15.06 61.21 174.83 51.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.81 1.15 0.30 0.07 0.06 32.84%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 29/11/10 24/11/09 25/11/08 20/11/07 22/11/06 29/11/05 -
Price 0.08 0.07 0.19 0.20 0.55 0.18 0.08 -
P/RPS 4.31 1.59 1.07 0.44 0.09 0.03 0.02 144.75%
P/EPS -3.56 6.19 633.33 4.28 1.34 0.86 1.74 -
EY -28.13 16.14 0.16 23.35 74.56 116.56 57.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.33 0.70 0.74 0.25 0.11 0.06 43.75%

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