[SAAG] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -21.78%
YoY- 3.8%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 58,684 56,202 78,946 105,301 98,217 99,772 145,867 -45.53%
PBT -2,475 -143 -4,336 12,363 13,649 18,457 9,659 -
Tax 2,731 1,635 4,766 551 -1,792 -4,810 -5,095 -
NP 256 1,492 430 12,914 11,857 13,647 4,564 -85.37%
-
NP to SH 3,601 1,655 1,674 8,060 10,304 10,461 5,223 -21.97%
-
Tax Rate - - - -4.46% 13.13% 26.06% 52.75% -
Total Cost 58,428 54,710 78,516 92,387 86,360 86,125 141,303 -44.52%
-
Net Worth 183,447 171,865 165,857 166,122 123,327 147,329 114,816 36.70%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - 2,870 -
Div Payout % - - - - - - 54.96% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 183,447 171,865 165,857 166,122 123,327 147,329 114,816 36.70%
NOSH 679,433 636,538 614,285 615,267 61,654 61,644 57,408 420.11%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.44% 2.65% 0.54% 12.26% 12.07% 13.68% 3.13% -
ROE 1.96% 0.96% 1.01% 4.85% 8.36% 7.10% 4.55% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 8.64 8.83 12.85 17.11 159.28 161.85 254.09 -89.52%
EPS 0.53 0.26 0.27 1.31 1.67 16.97 0.91 -30.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.27 0.27 0.27 0.27 2.00 2.39 2.00 -73.71%
Adjusted Per Share Value based on latest NOSH - 615,267
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.70 2.59 3.64 4.85 4.52 4.60 6.72 -45.58%
EPS 0.17 0.08 0.08 0.37 0.47 0.48 0.24 -20.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.13 -
NAPS 0.0845 0.0792 0.0764 0.0765 0.0568 0.0679 0.0529 36.68%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.29 0.17 0.19 0.31 0.39 0.44 0.57 -
P/RPS 3.36 1.93 1.48 1.81 0.24 0.27 0.22 516.59%
P/EPS 54.72 65.38 69.72 23.66 2.33 2.59 6.27 324.44%
EY 1.83 1.53 1.43 4.23 42.85 38.57 15.96 -76.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.77 -
P/NAPS 1.07 0.63 0.70 1.15 0.20 0.18 0.29 138.96%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 29/05/09 27/02/09 25/11/08 25/08/08 26/05/08 27/02/08 -
Price 0.25 0.33 0.17 0.20 0.42 0.40 0.49 -
P/RPS 2.89 3.74 1.32 1.17 0.26 0.25 0.19 514.91%
P/EPS 47.17 126.92 62.38 15.27 2.51 2.36 5.39 325.23%
EY 2.12 0.79 1.60 6.55 39.79 42.43 18.57 -76.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.20 -
P/NAPS 0.93 1.22 0.63 0.74 0.21 0.17 0.25 140.27%

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