[SBAGAN] QoQ Annualized Quarter Result on 31-Dec-2001 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -93.17%
YoY- -68.12%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 11,140 4,637 6,949 4,390 4,336 2,501 4,382 86.16%
PBT 21,732 11,392 4,426 1,156 13,148 -215 4,426 188.60%
Tax -1,364 -658 -418 -280 -324 227 -453 108.37%
NP 20,368 10,734 4,008 876 12,824 12 3,973 197.02%
-
NP to SH 20,368 10,734 4,008 876 12,824 12 3,973 197.02%
-
Tax Rate 6.28% 5.78% 9.44% 24.22% 2.46% - 10.23% -
Total Cost -9,228 -6,097 2,941 3,514 -8,488 2,489 409 -
-
Net Worth 162,399 156,680 0 147,701 149,022 144,993 148,910 5.94%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 162,399 156,680 0 147,701 149,022 144,993 148,910 5.94%
NOSH 1,889 1,890 1,889 1,904 1,885 1,875 1,890 -0.03%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 182.84% 231.49% 57.67% 19.95% 295.76% 0.48% 90.66% -
ROE 12.54% 6.85% 0.00% 0.59% 8.61% 0.01% 2.67% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 589.42 245.30 367.70 230.53 229.92 133.39 231.87 86.15%
EPS 1,077.68 567.83 212.07 46.00 680.00 0.64 210.21 197.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 85.9265 82.8842 0.00 77.56 79.02 77.33 78.7827 5.95%
Adjusted Per Share Value based on latest NOSH - 1,895
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 11.97 4.98 7.47 4.72 4.66 2.69 4.71 86.12%
EPS 21.88 11.53 4.31 0.94 13.78 0.01 4.27 196.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7447 1.6832 0.00 1.5867 1.6009 1.5577 1.5997 5.94%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 3.03 2.78 2.84 2.59 1.59 1.70 2.03 -
P/RPS 0.51 1.13 0.77 1.12 0.69 1.27 0.88 -30.46%
P/EPS 0.28 0.49 1.34 5.63 0.23 265.63 0.97 -56.28%
EY 355.67 204.26 74.67 17.76 427.67 0.38 103.55 127.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.03 0.00 0.03 0.02 0.02 0.03 21.12%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 30/08/02 - 27/02/02 26/11/01 29/08/01 31/05/02 -
Price 3.00 2.64 0.00 2.69 2.25 1.88 2.50 -
P/RPS 0.51 1.08 0.00 1.17 0.98 1.41 1.08 -39.33%
P/EPS 0.28 0.46 0.00 5.85 0.33 293.75 1.19 -61.85%
EY 359.23 215.09 0.00 17.10 302.22 0.34 84.09 163.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 0.00 0.03 0.03 0.02 0.03 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