[SAAG] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -30.9%
YoY- -55.59%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 62,957 78,862 101,543 299,133 441,517 423,862 233,505 -19.60%
PBT -205,029 -83,290 -22,288 5,409 51,808 37,737 15,928 -
Tax 4,258 2,032 2,119 9,683 -12,855 -7,874 -4,141 -
NP -200,771 -81,258 -20,169 15,092 38,953 29,863 11,787 -
-
NP to SH -193,756 -64,531 -7,882 14,990 33,753 23,230 6,989 -
-
Tax Rate - - - -179.02% 24.81% 20.87% 26.00% -
Total Cost 263,728 160,120 121,712 284,041 402,564 393,999 221,718 2.93%
-
Net Worth 174,107 331,717 378,190 183,447 123,327 115,191 50,358 22.94%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - 2,870 - - -
Div Payout % - - - - 8.50% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 174,107 331,717 378,190 183,447 123,327 115,191 50,358 22.94%
NOSH 2,176,339 2,073,235 1,800,909 679,433 61,654 54,593 31,671 102.25%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -318.90% -103.04% -19.86% 5.05% 8.82% 7.05% 5.05% -
ROE -111.29% -19.45% -2.08% 8.17% 27.37% 20.17% 13.88% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.89 3.80 5.64 44.03 716.01 776.40 737.26 -60.25%
EPS -8.90 -3.11 -0.44 2.21 54.74 42.55 22.07 -
DPS 0.00 0.00 0.00 0.00 4.65 0.00 0.00 -
NAPS 0.08 0.16 0.21 0.27 2.00 2.11 1.59 -39.21%
Adjusted Per Share Value based on latest NOSH - 679,433
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.90 3.63 4.68 13.78 20.34 19.52 10.76 -19.61%
EPS -8.92 -2.97 -0.36 0.69 1.55 1.07 0.32 -
DPS 0.00 0.00 0.00 0.00 0.13 0.00 0.00 -
NAPS 0.0802 0.1528 0.1742 0.0845 0.0568 0.0531 0.0232 22.94%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.06 0.07 0.09 0.29 0.39 0.78 0.12 -
P/RPS 2.07 1.84 1.60 0.66 0.05 0.10 0.02 116.52%
P/EPS -0.67 -2.25 -20.56 13.14 0.71 1.83 0.54 -
EY -148.38 -44.47 -4.86 7.61 140.35 54.55 183.89 -
DY 0.00 0.00 0.00 0.00 11.94 0.00 0.00 -
P/NAPS 0.75 0.44 0.43 1.07 0.20 0.37 0.08 45.16%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 30/08/10 26/08/09 25/08/08 16/08/07 21/08/06 -
Price 0.06 0.05 0.06 0.25 0.42 0.57 0.14 -
P/RPS 2.07 1.31 1.06 0.57 0.06 0.07 0.02 116.52%
P/EPS -0.67 -1.61 -13.71 11.33 0.77 1.34 0.63 -
EY -148.38 -62.25 -7.29 8.82 130.33 74.65 157.62 -
DY 0.00 0.00 0.00 0.00 11.08 0.00 0.00 -
P/NAPS 0.75 0.31 0.29 0.93 0.21 0.27 0.09 42.34%

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