[SBAGAN] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -111.69%
YoY- -113.38%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 10,883 11,540 13,992 15,836 20,694 19,873 21,262 -36.03%
PBT -15,509 -8,904 -4,174 -2,172 34,669 32,882 29,158 -
Tax 2,106 -732 -954 -1,480 -3,429 -2,645 -2,806 -
NP -13,403 -9,636 -5,128 -3,652 31,240 30,237 26,352 -
-
NP to SH -13,403 -9,636 -5,128 -3,652 31,240 30,237 26,352 -
-
Tax Rate - - - - 9.89% 8.04% 9.62% -
Total Cost 24,286 21,176 19,120 19,488 -10,546 -10,364 -5,090 -
-
Net Worth 298,549 276,821 282,826 321,787 343,564 324,732 335,389 -7.47%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - 8,150 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 298,549 276,821 282,826 321,787 343,564 324,732 335,389 -7.47%
NOSH 60,482 60,476 60,471 60,463 60,487 60,490 60,495 -0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -123.16% -83.50% -36.65% -23.06% 150.96% 152.15% 123.94% -
ROE -4.49% -3.48% -1.81% -1.13% 9.09% 9.31% 7.86% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 17.99 19.08 23.14 26.19 34.21 32.85 35.15 -36.04%
EPS -22.16 -15.93 -8.48 -6.04 51.64 49.99 43.56 -
DPS 0.00 0.00 0.00 13.48 0.00 0.00 0.00 -
NAPS 4.9361 4.5773 4.677 5.322 5.6799 5.3683 5.544 -7.45%
Adjusted Per Share Value based on latest NOSH - 60,463
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 16.41 17.40 21.09 23.87 31.20 29.96 32.05 -36.02%
EPS -20.20 -14.53 -7.73 -5.51 47.09 45.58 39.72 -
DPS 0.00 0.00 0.00 12.29 0.00 0.00 0.00 -
NAPS 4.5005 4.1729 4.2635 4.8508 5.1791 4.8952 5.0558 -7.46%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.33 2.02 2.14 2.50 2.85 2.74 3.02 -
P/RPS 12.95 10.59 9.25 9.55 8.33 8.34 8.59 31.51%
P/EPS -10.51 -12.68 -25.24 -41.39 5.52 5.48 6.93 -
EY -9.51 -7.89 -3.96 -2.42 18.12 18.24 14.42 -
DY 0.00 0.00 0.00 5.39 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.46 0.47 0.50 0.51 0.54 -8.84%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 25/02/09 27/11/08 29/08/08 30/05/08 22/02/08 -
Price 2.57 2.40 2.23 2.28 2.58 2.85 2.86 -
P/RPS 14.28 12.58 9.64 8.71 7.54 8.67 8.14 45.50%
P/EPS -11.60 -15.06 -26.30 -37.75 5.00 5.70 6.57 -
EY -8.62 -6.64 -3.80 -2.65 20.02 17.54 15.23 -
DY 0.00 0.00 0.00 5.91 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.48 0.43 0.45 0.53 0.52 0.00%

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