[SAAG] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -2978.5%
YoY- -128.82%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 106,026 111,794 51,172 160,443 180,628 229,772 224,808 -39.38%
PBT 15,604 4,458 9,076 -27,729 -13,129 -5,236 -572 -
Tax -292 -70 -12 5,607 96 8,732 6,540 -
NP 15,312 4,388 9,064 -22,122 -13,033 3,496 5,968 87.30%
-
NP to SH 27,222 13,752 19,580 -8,789 305 10,512 6,620 156.44%
-
Tax Rate 1.87% 1.57% 0.13% - - - - -
Total Cost 90,714 107,406 42,108 182,565 193,661 226,276 218,840 -44.37%
-
Net Worth 379,430 360,989 363,177 204,792 206,099 184,301 171,865 69.46%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 379,430 360,989 363,177 204,792 206,099 184,301 171,865 69.46%
NOSH 1,806,814 1,718,999 1,579,032 853,300 763,332 682,597 636,538 100.34%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 14.44% 3.93% 17.71% -13.79% -7.22% 1.52% 2.65% -
ROE 7.17% 3.81% 5.39% -4.29% 0.15% 5.70% 3.85% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.87 6.50 3.24 18.80 23.66 33.66 35.32 -69.73%
EPS 1.51 0.80 1.24 -1.03 0.04 1.54 1.04 28.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.23 0.24 0.27 0.27 0.27 -15.41%
Adjusted Per Share Value based on latest NOSH - 850,849
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.88 5.15 2.36 7.39 8.32 10.58 10.36 -39.43%
EPS 1.25 0.63 0.90 -0.40 0.01 0.48 0.30 158.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1748 0.1663 0.1673 0.0943 0.0949 0.0849 0.0792 69.43%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.08 0.09 0.12 0.17 0.22 0.29 0.17 -
P/RPS 1.36 1.38 3.70 0.90 0.93 0.86 0.48 100.10%
P/EPS 5.31 11.25 9.68 -16.50 550.00 18.83 16.35 -52.71%
EY 18.83 8.89 10.33 -6.06 0.18 5.31 6.12 111.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.52 0.71 0.81 1.07 0.63 -28.58%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 30/08/10 26/05/10 24/02/10 24/11/09 26/08/09 29/05/09 -
Price 0.07 0.06 0.09 0.16 0.19 0.25 0.33 -
P/RPS 1.19 0.92 2.78 0.85 0.80 0.74 0.93 17.84%
P/EPS 4.65 7.50 7.26 -15.53 475.00 16.23 31.73 -72.17%
EY 21.52 13.33 13.78 -6.44 0.21 6.16 3.15 259.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.29 0.39 0.67 0.70 0.93 1.22 -58.14%

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