[SBAGAN] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 357.53%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 10,256 11,140 4,637 6,949 4,390 4,336 2,501 155.54%
PBT 16,120 21,732 11,392 4,426 1,156 13,148 -215 -
Tax -1,350 -1,364 -658 -418 -280 -324 227 -
NP 14,770 20,368 10,734 4,008 876 12,824 12 11237.15%
-
NP to SH 14,770 20,368 10,734 4,008 876 12,824 12 11237.15%
-
Tax Rate 8.37% 6.28% 5.78% 9.44% 24.22% 2.46% - -
Total Cost -4,514 -9,228 -6,097 2,941 3,514 -8,488 2,489 -
-
Net Worth 164,662 162,399 156,680 0 147,701 149,022 144,993 8.82%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 164,662 162,399 156,680 0 147,701 149,022 144,993 8.82%
NOSH 1,890 1,889 1,890 1,889 1,904 1,885 1,875 0.53%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 144.01% 182.84% 231.49% 57.67% 19.95% 295.76% 0.48% -
ROE 8.97% 12.54% 6.85% 0.00% 0.59% 8.61% 0.01% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 542.64 589.42 245.30 367.70 230.53 229.92 133.39 154.18%
EPS 781.48 1,077.68 567.83 212.07 46.00 680.00 0.64 11177.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 87.123 85.9265 82.8842 0.00 77.56 79.02 77.33 8.25%
Adjusted Per Share Value based on latest NOSH - 1,890
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 11.02 11.97 4.98 7.47 4.72 4.66 2.69 155.37%
EPS 15.87 21.88 11.53 4.31 0.94 13.78 0.01 13324.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.769 1.7447 1.6832 0.00 1.5867 1.6009 1.5577 8.82%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.50 3.03 2.78 2.84 2.59 1.59 1.70 -
P/RPS 0.46 0.51 1.13 0.77 1.12 0.69 1.27 -49.09%
P/EPS 0.32 0.28 0.49 1.34 5.63 0.23 265.63 -98.85%
EY 312.59 355.67 204.26 74.67 17.76 427.67 0.38 8572.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.04 0.03 0.00 0.03 0.02 0.02 30.94%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 27/11/02 30/08/02 - 27/02/02 26/11/01 29/08/01 -
Price 2.44 3.00 2.64 0.00 2.69 2.25 1.88 -
P/RPS 0.45 0.51 1.08 0.00 1.17 0.98 1.41 -53.20%
P/EPS 0.31 0.28 0.46 0.00 5.85 0.33 293.75 -98.95%
EY 320.28 359.23 215.09 0.00 17.10 302.22 0.34 9390.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 0.03 0.00 0.03 0.03 0.02 30.94%

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