[SAAG] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -3937.99%
YoY- -128.82%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 29,267 50,600 110,625 160,443 361,855 495,959 270,840 -30.96%
PBT -383,173 -165,574 -54,007 -27,729 39,475 42,937 24,038 -
Tax 3 -14,901 2,155 5,607 -627 -9,884 -6,069 -
NP -383,170 -180,475 -51,852 -22,122 38,848 33,053 17,969 -
-
NP to SH -382,243 -161,196 -35,703 -8,789 30,499 28,032 13,399 -
-
Tax Rate - - - - 1.59% 23.02% 25.25% -
Total Cost 412,437 231,075 162,477 182,565 323,007 462,906 252,871 8.48%
-
Net Worth -217 217 307,863 204,792 168,653 12,625 52,342 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 2,869 - -
Div Payout % - - - - - 10.24% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth -217 217 307,863 204,792 168,653 12,625 52,342 -
NOSH 2,171,835 2,171,414 1,810,961 853,300 624,642 57,387 29,909 104.12%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -1,309.22% -356.67% -46.87% -13.79% 10.74% 6.66% 6.63% -
ROE 0.00% -74,235.63% -11.60% -4.29% 18.08% 222.03% 25.60% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.35 2.33 6.11 18.80 57.93 864.24 905.52 -66.16%
EPS -17.60 -7.85 -1.81 -1.03 4.89 4.86 27.51 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS -0.0001 0.0001 0.17 0.24 0.27 0.22 1.75 -
Adjusted Per Share Value based on latest NOSH - 850,849
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.35 2.33 5.10 7.39 16.67 22.84 12.48 -30.94%
EPS -17.61 -7.42 -1.64 -0.40 1.40 1.29 0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.13 0.00 -
NAPS -0.0001 0.0001 0.1418 0.0943 0.0777 0.0058 0.0241 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.00 0.06 0.08 0.17 0.19 0.57 0.16 -
P/RPS 0.00 2.57 1.31 0.90 0.33 0.07 0.02 -
P/EPS 0.00 -0.81 -4.06 -16.50 3.89 1.17 0.36 -
EY 0.00 -123.73 -24.64 -6.06 25.70 85.70 279.99 -
DY 0.00 0.00 0.00 0.00 0.00 8.77 0.00 -
P/NAPS 0.00 600.00 0.47 0.71 0.70 2.59 0.09 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 28/02/11 24/02/10 27/02/09 27/02/08 28/02/07 -
Price 0.005 0.07 0.10 0.16 0.17 0.49 0.24 -
P/RPS 0.37 3.00 1.64 0.85 0.29 0.06 0.03 51.94%
P/EPS -0.03 -0.94 -5.07 -15.53 3.48 1.00 0.54 -
EY -3,520.00 -106.05 -19.71 -6.44 28.72 99.69 186.66 -
DY 0.00 0.00 0.00 0.00 0.00 10.20 0.00 -
P/NAPS 0.00 700.00 0.59 0.67 0.63 2.23 0.14 -

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