[SAAG] YoY 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 54,815 70,418 104,581 214,417 449,157 457,530 222,120 -20.78%
PBT -251,926 -120,724 -5,585 -14,183 54,128 44,508 17,670 -
Tax 4,261 2,216 1,788 9,279 -11,146 -8,143 -4,822 -
NP -247,665 -118,508 -3,797 -4,904 42,982 36,365 12,848 -
-
NP to SH -242,869 -103,813 10,686 1,903 34,048 29,645 7,650 -
-
Tax Rate - - - - 20.59% 18.30% 27.29% -
Total Cost 302,480 188,926 108,378 219,321 406,175 421,165 209,272 6.32%
-
Net Worth 86,787 319,103 379,147 208,813 166,122 111,246 46,807 10.82%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 2,870 - - -
Div Payout % - - - - 8.43% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 86,787 319,103 379,147 208,813 166,122 111,246 46,807 10.82%
NOSH 2,169,681 2,127,355 1,805,466 773,384 615,267 55,623 28,541 105.68%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -451.82% -168.29% -3.63% -2.29% 9.57% 7.95% 5.78% -
ROE -279.84% -32.53% 2.82% 0.91% 20.50% 26.65% 16.34% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.53 3.31 5.79 27.72 73.00 822.55 778.24 -61.47%
EPS -11.19 -4.88 0.59 0.25 5.53 53.30 26.80 -
DPS 0.00 0.00 0.00 0.00 0.47 0.00 0.00 -
NAPS 0.04 0.15 0.21 0.27 0.27 2.00 1.64 -46.11%
Adjusted Per Share Value based on latest NOSH - 773,384
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.52 3.24 4.82 9.88 20.69 21.07 10.23 -20.80%
EPS -11.19 -4.78 0.49 0.09 1.57 1.37 0.35 -
DPS 0.00 0.00 0.00 0.00 0.13 0.00 0.00 -
NAPS 0.04 0.147 0.1746 0.0962 0.0765 0.0512 0.0216 10.80%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.05 0.05 0.08 0.22 0.31 0.67 0.12 -
P/RPS 1.98 1.51 1.38 0.79 0.42 0.08 0.02 114.93%
P/EPS -0.45 -1.02 13.52 89.41 5.60 1.26 0.45 -
EY -223.88 -97.60 7.40 1.12 17.85 79.55 223.36 -
DY 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
P/NAPS 1.25 0.33 0.38 0.81 1.15 0.34 0.07 61.60%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 24/11/11 29/11/10 24/11/09 25/11/08 20/11/07 22/11/06 -
Price 0.00 0.08 0.07 0.19 0.20 0.55 0.18 -
P/RPS 0.00 2.42 1.21 0.69 0.27 0.07 0.02 -
P/EPS 0.00 -1.64 11.83 77.22 3.61 1.03 0.67 -
EY 0.00 -61.00 8.46 1.30 27.67 96.90 148.91 -
DY 0.00 0.00 0.00 0.00 2.33 0.00 0.00 -
P/NAPS 0.00 0.53 0.33 0.70 0.74 0.28 0.11 -

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