[SBAGAN] QoQ Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -39.09%
YoY- -142.9%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 8,965 9,364 7,204 10,883 11,540 13,992 15,836 -31.59%
PBT 7,225 11,394 15,452 -15,509 -8,904 -4,174 -2,172 -
Tax -662 -644 -372 2,106 -732 -954 -1,480 -41.54%
NP 6,562 10,750 15,080 -13,403 -9,636 -5,128 -3,652 -
-
NP to SH 6,562 10,750 15,080 -13,403 -9,636 -5,128 -3,652 -
-
Tax Rate 9.16% 5.65% 2.41% - - - - -
Total Cost 2,402 -1,386 -7,876 24,286 21,176 19,120 19,488 -75.26%
-
Net Worth 340,972 330,571 327,530 298,549 276,821 282,826 321,787 3.93%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - 8,150 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 340,972 330,571 327,530 298,549 276,821 282,826 321,787 3.93%
NOSH 60,466 60,461 60,513 60,482 60,476 60,471 60,463 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 73.20% 114.80% 209.33% -123.16% -83.50% -36.65% -23.06% -
ROE 1.92% 3.25% 4.60% -4.49% -3.48% -1.81% -1.13% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 14.83 15.49 11.90 17.99 19.08 23.14 26.19 -31.57%
EPS 10.85 17.78 24.92 -22.16 -15.93 -8.48 -6.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 13.48 -
NAPS 5.639 5.4675 5.4125 4.9361 4.5773 4.677 5.322 3.93%
Adjusted Per Share Value based on latest NOSH - 60,489
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 9.63 10.06 7.74 11.69 12.40 15.03 17.01 -31.58%
EPS 7.05 11.55 16.20 -14.40 -10.35 -5.51 -3.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.76 -
NAPS 3.6631 3.5513 3.5186 3.2073 2.9739 3.0384 3.457 3.93%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.51 2.31 2.48 2.33 2.02 2.14 2.50 -
P/RPS 16.93 14.92 20.83 12.95 10.59 9.25 9.55 46.52%
P/EPS 23.13 12.99 9.95 -10.51 -12.68 -25.24 -41.39 -
EY 4.32 7.70 10.05 -9.51 -7.89 -3.96 -2.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.39 -
P/NAPS 0.45 0.42 0.46 0.47 0.44 0.46 0.47 -2.85%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 22/02/10 24/11/09 28/08/09 29/05/09 25/02/09 27/11/08 -
Price 2.30 2.68 2.42 2.57 2.40 2.23 2.28 -
P/RPS 15.51 17.30 20.33 14.28 12.58 9.64 8.71 46.96%
P/EPS 21.19 15.07 9.71 -11.60 -15.06 -26.30 -37.75 -
EY 4.72 6.63 10.30 -8.62 -6.64 -3.80 -2.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.91 -
P/NAPS 0.41 0.49 0.45 0.52 0.52 0.48 0.43 -3.12%

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