[SAAG] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -434.11%
YoY- -275.74%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 70,418 78,862 111,033 110,625 104,581 101,543 117,123 -28.74%
PBT -120,724 -83,290 -67,587 -54,007 -5,585 -22,288 -24,723 187.54%
Tax 2,216 2,032 2,001 2,155 1,788 2,119 4,882 -40.90%
NP -118,508 -81,258 -65,586 -51,852 -3,797 -20,169 -19,841 228.83%
-
NP to SH -103,813 -64,531 -48,452 -35,703 10,686 -7,882 -6,262 549.05%
-
Tax Rate - - - - - - - -
Total Cost 188,926 160,120 176,619 162,477 108,378 121,712 136,964 23.89%
-
Net Worth 319,103 331,717 333,794 343,543 379,147 378,190 363,177 -8.25%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 319,103 331,717 333,794 343,543 379,147 378,190 363,177 -8.25%
NOSH 2,127,355 2,073,235 1,963,499 1,808,121 1,805,466 1,800,909 1,579,032 21.96%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -168.29% -103.04% -59.07% -46.87% -3.63% -19.86% -16.94% -
ROE -32.53% -19.45% -14.52% -10.39% 2.82% -2.08% -1.72% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.31 3.80 5.65 6.12 5.79 5.64 7.42 -41.58%
EPS -4.88 -3.11 -2.47 -1.97 0.59 -0.44 -0.40 429.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.16 0.17 0.19 0.21 0.21 0.23 -24.77%
Adjusted Per Share Value based on latest NOSH - 1,808,121
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.24 3.63 5.11 5.10 4.82 4.68 5.39 -28.75%
EPS -4.78 -2.97 -2.23 -1.64 0.49 -0.36 -0.29 546.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.147 0.1528 0.1538 0.1582 0.1746 0.1742 0.1673 -8.25%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.05 0.07 0.10 0.08 0.08 0.09 0.12 -
P/RPS 1.51 1.84 1.77 1.31 1.38 1.60 1.62 -4.57%
P/EPS -1.02 -2.25 -4.05 -4.05 13.52 -20.56 -30.26 -89.54%
EY -97.60 -44.47 -24.68 -24.68 7.40 -4.86 -3.30 854.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.44 0.59 0.42 0.38 0.43 0.52 -26.13%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 26/08/11 31/05/11 28/02/11 29/11/10 30/08/10 26/05/10 -
Price 0.08 0.05 0.08 0.10 0.07 0.06 0.09 -
P/RPS 2.42 1.31 1.41 1.63 1.21 1.06 1.21 58.67%
P/EPS -1.64 -1.61 -3.24 -5.06 11.83 -13.71 -22.69 -82.62%
EY -61.00 -62.25 -30.85 -19.75 8.46 -7.29 -4.41 475.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.31 0.47 0.53 0.33 0.29 0.39 22.66%

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