[SAAG] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -97.1%
YoY- -99.21%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 36,117 52,417 106,026 180,628 377,212 466,789 217,869 -25.86%
PBT -150,437 -73,350 15,604 -13,129 58,414 44,369 17,074 -
Tax 8 -210 -292 96 -7,190 -6,385 -3,620 -
NP -150,429 -73,561 15,312 -13,033 51,224 37,984 13,454 -
-
NP to SH -150,429 -63,590 27,222 305 38,433 30,412 8,749 -
-
Tax Rate - - 1.87% - 12.31% 14.39% 21.20% -
Total Cost 186,546 125,978 90,714 193,661 325,988 428,805 204,414 -1.51%
-
Net Worth 86,953 317,953 379,430 206,099 166,654 122,359 51,294 9.18%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 86,953 317,953 379,430 206,099 166,654 122,359 51,294 9.18%
NOSH 2,173,834 2,119,688 1,806,814 763,332 617,237 55,618 31,277 102.63%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -416.50% -140.34% 14.44% -7.22% 13.58% 8.14% 6.18% -
ROE -173.00% -20.00% 7.17% 0.15% 23.06% 24.85% 17.06% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.66 2.47 5.87 23.66 61.11 839.28 696.57 -63.41%
EPS -6.92 -3.00 1.51 0.04 6.23 54.68 27.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.15 0.21 0.27 0.27 2.20 1.64 -46.11%
Adjusted Per Share Value based on latest NOSH - 773,384
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.66 2.41 4.88 8.32 17.38 21.50 10.04 -25.89%
EPS -6.93 -2.93 1.25 0.01 1.77 1.40 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0401 0.1465 0.1748 0.0949 0.0768 0.0564 0.0236 9.22%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.05 0.05 0.08 0.22 0.31 0.67 0.12 -
P/RPS 3.01 2.02 1.36 0.93 0.51 0.08 0.02 130.45%
P/EPS -0.72 -1.67 5.31 550.00 4.98 1.23 0.43 -
EY -138.40 -60.00 18.83 0.18 20.09 81.61 233.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.33 0.38 0.81 1.15 0.30 0.07 61.60%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 24/11/11 29/11/10 24/11/09 25/11/08 20/11/07 22/11/06 -
Price 0.00 0.08 0.07 0.19 0.20 0.55 0.18 -
P/RPS 0.00 3.24 1.19 0.80 0.33 0.07 0.03 -
P/EPS 0.00 -2.67 4.65 475.00 3.21 1.01 0.64 -
EY 0.00 -37.50 21.52 0.21 31.13 99.42 155.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.53 0.33 0.70 0.74 0.25 0.11 -

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