[SAAG] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -197.15%
YoY- -136.56%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 29,267 27,088 20,051 12,040 50,600 39,313 24,134 13.65%
PBT -383,173 -112,828 -37,971 -13,287 -165,574 -55,013 -27,054 480.70%
Tax 3 6 3 -306 -14,901 -158 -158 -
NP -383,170 -112,822 -37,968 -13,593 -180,475 -55,171 -27,212 478.45%
-
NP to SH -382,243 -112,822 -37,968 -13,593 -161,196 -47,693 -21,952 566.01%
-
Tax Rate - - - - - - - -
Total Cost 412,437 139,910 58,019 25,633 231,075 94,484 51,346 298.55%
-
Net Worth -217 86,953 173,567 194,185 217 317,953 331,350 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth -217 86,953 173,567 194,185 217 317,953 331,350 -
NOSH 2,171,835 2,173,834 2,169,600 2,157,619 2,171,414 2,119,688 2,070,943 3.20%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -1,309.22% -416.50% -189.36% -112.90% -356.67% -140.34% -112.75% -
ROE 0.00% -129.75% -21.88% -7.00% -74,235.63% -15.00% -6.63% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.35 1.25 0.92 0.56 2.33 1.85 1.17 9.96%
EPS -17.60 -5.19 -1.75 -0.63 -7.85 -2.25 -1.06 545.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0001 0.04 0.08 0.09 0.0001 0.15 0.16 -
Adjusted Per Share Value based on latest NOSH - 2,169,681
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.35 1.25 0.92 0.55 2.33 1.81 1.11 13.87%
EPS -17.61 -5.20 -1.75 -0.63 -7.42 -2.20 -1.01 566.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0001 0.0401 0.0799 0.0894 0.0001 0.1465 0.1526 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.00 0.05 0.06 0.06 0.06 0.05 0.07 -
P/RPS 0.00 4.01 6.49 10.75 2.57 2.70 6.01 -
P/EPS 0.00 -0.96 -3.43 -9.52 -0.81 -2.22 -6.60 -
EY 0.00 -103.80 -29.17 -10.50 -123.73 -45.00 -15.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.25 0.75 0.67 600.00 0.33 0.44 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 29/08/12 31/05/12 28/02/12 24/11/11 26/08/11 -
Price 0.005 0.00 0.06 0.06 0.07 0.08 0.05 -
P/RPS 0.37 0.00 6.49 10.75 3.00 4.31 4.29 -80.33%
P/EPS -0.03 0.00 -3.43 -9.52 -0.94 -3.56 -4.72 -96.51%
EY -3,520.00 0.00 -29.17 -10.50 -106.05 -28.13 -21.20 2874.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.75 0.67 700.00 0.53 0.31 -

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