[SAAG] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -71.21%
YoY- -397.83%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 54,815 62,957 65,879 67,040 70,418 78,862 111,033 -37.45%
PBT -251,926 -205,029 -196,088 -194,112 -120,724 -83,290 -67,587 139.82%
Tax 4,261 4,258 3,948 4,097 2,216 2,032 2,001 65.28%
NP -247,665 -200,771 -192,140 -190,015 -118,508 -81,258 -65,586 141.90%
-
NP to SH -242,869 -193,756 -183,479 -177,740 -103,813 -64,531 -48,452 192.03%
-
Tax Rate - - - - - - - -
Total Cost 302,480 263,728 258,019 257,055 188,926 160,120 176,619 43.00%
-
Net Worth 86,787 174,107 194,185 217 319,103 331,717 333,794 -59.16%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 86,787 174,107 194,185 217 319,103 331,717 333,794 -59.16%
NOSH 2,169,681 2,176,339 2,157,619 2,171,068 2,127,355 2,073,235 1,963,499 6.86%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -451.82% -318.90% -291.66% -283.44% -168.29% -103.04% -59.07% -
ROE -279.84% -111.29% -94.49% -81,867.84% -32.53% -19.45% -14.52% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.53 2.89 3.05 3.09 3.31 3.80 5.65 -41.38%
EPS -11.19 -8.90 -8.50 -8.19 -4.88 -3.11 -2.47 173.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.08 0.09 0.0001 0.15 0.16 0.17 -61.78%
Adjusted Per Share Value based on latest NOSH - 2,171,068
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.52 2.90 3.03 3.09 3.24 3.63 5.11 -37.50%
EPS -11.19 -8.92 -8.45 -8.19 -4.78 -2.97 -2.23 192.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0802 0.0894 0.0001 0.147 0.1528 0.1538 -59.15%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.05 0.06 0.06 0.06 0.05 0.07 0.10 -
P/RPS 1.98 2.07 1.97 1.94 1.51 1.84 1.77 7.73%
P/EPS -0.45 -0.67 -0.71 -0.73 -1.02 -2.25 -4.05 -76.79%
EY -223.88 -148.38 -141.73 -136.45 -97.60 -44.47 -24.68 333.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.75 0.67 600.00 0.33 0.44 0.59 64.73%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 29/08/12 31/05/12 28/02/12 24/11/11 26/08/11 31/05/11 -
Price 0.00 0.06 0.06 0.07 0.08 0.05 0.08 -
P/RPS 0.00 2.07 1.97 2.27 2.42 1.31 1.41 -
P/EPS 0.00 -0.67 -0.71 -0.86 -1.64 -1.61 -3.24 -
EY 0.00 -148.38 -141.73 -116.95 -61.00 -62.25 -30.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.75 0.67 700.00 0.53 0.31 0.47 -

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