[SAAG] QoQ TTM 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- -599.32%
YoY- -131.16%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 104,581 101,543 117,123 160,532 214,417 299,133 338,666 -54.28%
PBT -5,585 -22,288 -24,723 -27,135 -14,183 5,409 21,533 -
Tax 1,788 2,119 4,882 6,520 9,279 9,683 5,160 -50.63%
NP -3,797 -20,169 -19,841 -20,615 -4,904 15,092 26,693 -
-
NP to SH 10,686 -7,882 -6,262 -9,502 1,903 14,990 21,693 -37.60%
-
Tax Rate - - - - - -179.02% -23.96% -
Total Cost 108,378 121,712 136,964 181,147 219,321 284,041 311,973 -50.55%
-
Net Worth 379,147 378,190 363,177 204,203 208,813 183,447 171,865 69.38%
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 379,147 378,190 363,177 204,203 208,813 183,447 171,865 69.38%
NOSH 1,805,466 1,800,909 1,579,032 850,849 773,384 679,433 636,538 100.24%
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 -3.63% -19.86% -16.94% -12.84% -2.29% 5.05% 7.88% -
ROE 2.82% -2.08% -1.72% -4.65% 0.91% 8.17% 12.62% -
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 5.79 5.64 7.42 18.87 27.72 44.03 53.20 -77.17%
EPS 0.59 -0.44 -0.40 -1.12 0.25 2.21 3.41 -68.91%
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 4.82 4.68 5.39 7.39 9.88 13.78 15.60 -54.26%
EPS 0.49 -0.36 -0.29 -0.44 0.09 0.69 1.00 -37.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1746 0.1742 0.1673 0.0941 0.0962 0.0845 0.0792 69.30%
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 1.38 1.60 1.62 0.90 0.79 0.66 0.32 164.70%
P/EPS 13.52 -20.56 -30.26 -15.22 89.41 13.14 4.99 94.23%
EY 7.40 -4.86 -3.30 -6.57 1.12 7.61 20.05 -48.51%
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 1.21 1.06 1.21 0.85 0.69 0.57 0.62 56.10%
P/EPS 11.83 -13.71 -22.69 -14.33 77.22 11.33 9.68 14.29%
EY 8.46 -7.29 -4.41 -6.98 1.30 8.82 10.33 -12.45%
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