[SAAG] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -28.87%
YoY- -30.99%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 160,532 214,417 299,133 338,666 382,236 449,157 441,517 -48.96%
PBT -27,135 -14,183 5,409 21,533 40,133 54,128 51,808 -
Tax 6,520 9,279 9,683 5,160 -1,285 -11,146 -12,855 -
NP -20,615 -4,904 15,092 26,693 38,848 42,982 38,953 -
-
NP to SH -9,502 1,903 14,990 21,693 30,499 34,048 33,753 -
-
Tax Rate - - -179.02% -23.96% 3.20% 20.59% 24.81% -
Total Cost 181,147 219,321 284,041 311,973 343,388 406,175 402,564 -41.19%
-
Net Worth 204,203 208,813 183,447 171,865 165,857 166,122 123,327 39.83%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - 2,870 2,870 -
Div Payout % - - - - - 8.43% 8.50% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 204,203 208,813 183,447 171,865 165,857 166,122 123,327 39.83%
NOSH 850,849 773,384 679,433 636,538 614,285 615,267 61,654 472.59%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -12.84% -2.29% 5.05% 7.88% 10.16% 9.57% 8.82% -
ROE -4.65% 0.91% 8.17% 12.62% 18.39% 20.50% 27.37% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 18.87 27.72 44.03 53.20 62.22 73.00 716.01 -91.08%
EPS -1.12 0.25 2.21 3.41 4.96 5.53 54.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.47 4.65 -
NAPS 0.24 0.27 0.27 0.27 0.27 0.27 2.00 -75.57%
Adjusted Per Share Value based on latest NOSH - 636,538
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 7.39 9.88 13.78 15.60 17.61 20.69 20.34 -48.98%
EPS -0.44 0.09 0.69 1.00 1.40 1.57 1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.13 0.13 -
NAPS 0.0941 0.0962 0.0845 0.0792 0.0764 0.0765 0.0568 39.88%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.17 0.22 0.29 0.17 0.19 0.31 0.39 -
P/RPS 0.90 0.79 0.66 0.32 0.31 0.42 0.05 583.22%
P/EPS -15.22 89.41 13.14 4.99 3.83 5.60 0.71 -
EY -6.57 1.12 7.61 20.05 26.13 17.85 140.35 -
DY 0.00 0.00 0.00 0.00 0.00 1.50 11.94 -
P/NAPS 0.71 0.81 1.07 0.63 0.70 1.15 0.20 132.17%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 26/08/09 29/05/09 27/02/09 25/11/08 25/08/08 -
Price 0.16 0.19 0.25 0.33 0.17 0.20 0.42 -
P/RPS 0.85 0.69 0.57 0.62 0.27 0.27 0.06 482.65%
P/EPS -14.33 77.22 11.33 9.68 3.42 3.61 0.77 -
EY -6.98 1.30 8.82 10.33 29.21 27.67 130.33 -
DY 0.00 0.00 0.00 0.00 0.00 2.33 11.08 -
P/NAPS 0.67 0.70 0.93 1.22 0.63 0.74 0.21 116.26%

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