[SAAG] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -35.71%
YoY- -673.75%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 65,879 111,033 117,123 338,666 434,307 384,770 226,350 -18.57%
PBT -196,088 -67,587 -24,723 21,533 50,521 29,861 14,211 -
Tax 3,948 2,001 4,882 5,160 -13,124 -5,702 -4,308 -
NP -192,140 -65,586 -19,841 26,693 37,397 24,159 9,903 -
-
NP to SH -183,479 -48,452 -6,262 21,693 31,436 18,216 5,305 -
-
Tax Rate - - - -23.96% 25.98% 19.10% 30.31% -
Total Cost 258,019 176,619 136,964 311,973 396,910 360,611 216,447 2.96%
-
Net Worth 194,185 333,794 363,177 171,865 123,288 97,626 69,282 18.72%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - 2,870 - - -
Div Payout % - - - - 9.13% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 194,185 333,794 363,177 171,865 123,288 97,626 69,282 18.72%
NOSH 2,157,619 1,963,499 1,579,032 636,538 61,644 51,654 44,698 90.70%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -291.66% -59.07% -16.94% 7.88% 8.61% 6.28% 4.38% -
ROE -94.49% -14.52% -1.72% 12.62% 25.50% 18.66% 7.66% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 3.05 5.65 7.42 53.20 704.54 744.89 506.40 -57.31%
EPS -8.50 -2.47 -0.40 3.41 51.00 35.27 11.87 -
DPS 0.00 0.00 0.00 0.00 4.66 0.00 0.00 -
NAPS 0.09 0.17 0.23 0.27 2.00 1.89 1.55 -37.74%
Adjusted Per Share Value based on latest NOSH - 1,963,499
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 3.03 5.11 5.39 15.60 20.00 17.72 10.43 -18.60%
EPS -8.45 -2.23 -0.29 1.00 1.45 0.84 0.24 -
DPS 0.00 0.00 0.00 0.00 0.13 0.00 0.00 -
NAPS 0.0894 0.1538 0.1673 0.0792 0.0568 0.045 0.0319 18.71%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.06 0.10 0.12 0.17 0.44 0.41 0.12 -
P/RPS 1.97 1.77 1.62 0.32 0.06 0.06 0.02 114.75%
P/EPS -0.71 -4.05 -30.26 4.99 0.86 1.16 1.01 -
EY -141.73 -24.68 -3.30 20.05 115.90 86.01 98.90 -
DY 0.00 0.00 0.00 0.00 10.58 0.00 0.00 -
P/NAPS 0.67 0.59 0.52 0.63 0.22 0.22 0.08 42.45%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 31/05/11 26/05/10 29/05/09 26/05/08 30/05/07 09/06/06 -
Price 0.06 0.08 0.09 0.33 0.40 0.62 0.10 -
P/RPS 1.97 1.41 1.21 0.62 0.06 0.08 0.02 114.75%
P/EPS -0.71 -3.24 -22.69 9.68 0.78 1.76 0.84 -
EY -141.73 -30.85 -4.41 10.33 127.49 56.88 118.68 -
DY 0.00 0.00 0.00 0.00 11.64 0.00 0.00 -
P/NAPS 0.67 0.47 0.39 1.22 0.20 0.33 0.06 49.44%

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