[SAAG] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -35.71%
YoY- -673.75%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 67,040 70,418 78,862 111,033 110,625 104,581 101,543 -24.12%
PBT -194,112 -120,724 -83,290 -67,587 -54,007 -5,585 -22,288 321.64%
Tax 4,097 2,216 2,032 2,001 2,155 1,788 2,119 55.01%
NP -190,015 -118,508 -81,258 -65,586 -51,852 -3,797 -20,169 344.25%
-
NP to SH -177,740 -103,813 -64,531 -48,452 -35,703 10,686 -7,882 693.65%
-
Tax Rate - - - - - - - -
Total Cost 257,055 188,926 160,120 176,619 162,477 108,378 121,712 64.38%
-
Net Worth 217 319,103 331,717 333,794 343,543 379,147 378,190 -99.30%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 217 319,103 331,717 333,794 343,543 379,147 378,190 -99.30%
NOSH 2,171,068 2,127,355 2,073,235 1,963,499 1,808,121 1,805,466 1,800,909 13.23%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -283.44% -168.29% -103.04% -59.07% -46.87% -3.63% -19.86% -
ROE -81,867.84% -32.53% -19.45% -14.52% -10.39% 2.82% -2.08% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.09 3.31 3.80 5.65 6.12 5.79 5.64 -32.97%
EPS -8.19 -4.88 -3.11 -2.47 -1.97 0.59 -0.44 598.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0001 0.15 0.16 0.17 0.19 0.21 0.21 -99.38%
Adjusted Per Share Value based on latest NOSH - 1,963,499
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.09 3.24 3.63 5.11 5.10 4.82 4.68 -24.11%
EPS -8.19 -4.78 -2.97 -2.23 -1.64 0.49 -0.36 698.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0001 0.147 0.1528 0.1538 0.1582 0.1746 0.1742 -99.29%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.06 0.05 0.07 0.10 0.08 0.08 0.09 -
P/RPS 1.94 1.51 1.84 1.77 1.31 1.38 1.60 13.66%
P/EPS -0.73 -1.02 -2.25 -4.05 -4.05 13.52 -20.56 -89.13%
EY -136.45 -97.60 -44.47 -24.68 -24.68 7.40 -4.86 818.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 600.00 0.33 0.44 0.59 0.42 0.38 0.43 12223.30%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 24/11/11 26/08/11 31/05/11 28/02/11 29/11/10 30/08/10 -
Price 0.07 0.08 0.05 0.08 0.10 0.07 0.06 -
P/RPS 2.27 2.42 1.31 1.41 1.63 1.21 1.06 65.91%
P/EPS -0.86 -1.64 -1.61 -3.24 -5.06 11.83 -13.71 -84.13%
EY -116.95 -61.00 -62.25 -30.85 -19.75 8.46 -7.29 532.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 700.00 0.53 0.31 0.47 0.53 0.33 0.29 17640.74%

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