[SAAG] QoQ 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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 13,201 110,625 79,520 55,897 12,793 160,443 135,471 -78.85%
PBT -11,311 -54,007 11,703 2,229 2,269 -27,729 -9,847 9.69%
Tax -157 2,155 -219 -35 -3 5,607 72 -
NP -11,468 -51,852 11,484 2,194 2,266 -22,122 -9,775 11.24%
-
NP to SH -7,854 -35,703 20,417 6,876 4,895 -8,789 229 -
-
Tax Rate - - 1.87% 1.57% 0.13% - - -
Total Cost 24,669 162,477 68,036 53,703 10,527 182,565 145,246 -69.36%
-
Net Worth 333,794 307,863 379,430 360,989 363,177 204,792 206,100 37.95%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 333,794 307,863 379,430 360,989 363,177 204,792 206,100 37.95%
NOSH 1,963,499 1,810,961 1,806,814 1,718,999 1,579,032 853,300 763,333 87.84%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -86.87% -46.87% 14.44% 3.93% 17.71% -13.79% -7.22% -
ROE -2.35% -11.60% 5.38% 1.90% 1.35% -4.29% 0.11% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 0.67 6.11 4.40 3.25 0.81 18.80 17.75 -88.76%
EPS -0.40 -1.81 1.13 0.40 0.31 -1.03 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.21 0.21 0.23 0.24 0.27 -26.55%
Adjusted Per Share Value based on latest NOSH - 1,800,909
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 0.61 5.10 3.66 2.57 0.59 7.39 6.24 -78.80%
EPS -0.36 -1.64 0.94 0.32 0.23 -0.40 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1538 0.1418 0.1748 0.1663 0.1673 0.0943 0.0949 38.01%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.10 0.08 0.08 0.09 0.12 0.17 0.22 -
P/RPS 14.87 1.31 1.82 2.77 14.81 0.90 1.24 424.70%
P/EPS -25.00 -4.06 7.08 22.50 38.71 -16.50 733.33 -
EY -4.00 -24.64 14.13 4.44 2.58 -6.06 0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.47 0.38 0.43 0.52 0.71 0.81 -19.06%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 28/02/11 29/11/10 30/08/10 26/05/10 24/02/10 24/11/09 -
Price 0.08 0.10 0.07 0.06 0.09 0.16 0.19 -
P/RPS 11.90 1.64 1.59 1.85 11.11 0.85 1.07 398.97%
P/EPS -20.00 -5.07 6.19 15.00 29.03 -15.53 633.33 -
EY -5.00 -19.71 16.14 6.67 3.44 -6.44 0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.59 0.33 0.29 0.39 0.67 0.70 -23.34%

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