[SBAGAN] QoQ Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -66.79%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 13,871 7,940 5,157 2,458 9,991 7,008 5,128 94.25%
PBT 29,122 22,623 12,375 5,125 16,168 7,072 8,060 135.64%
Tax -3,319 -1,018 -657 -216 -1,388 -889 -675 189.43%
NP 25,803 21,605 11,718 4,909 14,780 6,183 7,385 130.43%
-
NP to SH 25,714 21,605 11,718 4,909 14,780 6,183 7,385 129.90%
-
Tax Rate 11.40% 4.50% 5.31% 4.21% 8.58% 12.57% 8.37% -
Total Cost -11,932 -13,665 -6,561 -2,451 -4,789 825 -2,257 203.78%
-
Net Worth 195,981 192,462 183,426 176,617 171,708 163,112 164,662 12.32%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 850 850 - 850 - - -
Div Payout % - 3.94% 7.26% - 5.75% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 195,981 192,462 183,426 176,617 171,708 163,112 164,662 12.32%
NOSH 1,883 1,890 1,890 1,889 1,890 1,890 1,890 -0.24%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 186.02% 272.10% 227.23% 199.72% 147.93% 88.23% 144.01% -
ROE 13.12% 11.23% 6.39% 2.78% 8.61% 3.79% 4.48% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 736.46 420.11 272.86 130.06 528.62 370.79 271.32 94.70%
EPS 1,365.24 1,143.12 620.00 259.74 782.01 327.14 390.74 130.43%
DPS 0.00 45.00 45.00 0.00 45.00 0.00 0.00 -
NAPS 104.0529 101.8317 97.0508 93.45 90.8508 86.3021 87.123 12.57%
Adjusted Per Share Value based on latest NOSH - 1,889
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 20.91 11.97 7.77 3.71 15.06 10.56 7.73 94.25%
EPS 38.76 32.57 17.66 7.40 22.28 9.32 11.13 129.92%
DPS 0.00 1.28 1.28 0.00 1.28 0.00 0.00 -
NAPS 2.9543 2.9013 2.7651 2.6624 2.5884 2.4588 2.4822 12.32%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 4.31 4.44 2.97 2.88 2.90 2.44 2.50 -
P/RPS 0.59 1.06 1.09 2.21 0.55 0.66 0.92 -25.65%
P/EPS 0.32 0.39 0.48 1.11 0.37 0.75 0.64 -37.03%
EY 316.76 257.46 208.75 90.19 269.66 134.07 156.30 60.21%
DY 0.00 10.14 15.15 0.00 15.52 0.00 0.00 -
P/NAPS 0.04 0.04 0.03 0.03 0.03 0.03 0.03 21.16%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 25/05/04 26/02/04 19/11/03 29/08/03 21/05/03 28/02/03 -
Price 3.97 4.73 3.19 3.06 2.90 2.59 2.44 -
P/RPS 0.54 1.13 1.17 2.35 0.55 0.70 0.90 -28.88%
P/EPS 0.29 0.41 0.51 1.18 0.37 0.79 0.62 -39.77%
EY 343.89 241.67 194.36 84.88 269.66 126.31 160.14 66.52%
DY 0.00 9.51 14.11 0.00 15.52 0.00 0.00 -
P/NAPS 0.04 0.05 0.03 0.03 0.03 0.03 0.03 21.16%

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