[SBAGAN] QoQ Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 93.05%
YoY- 31.0%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 3,959 20,694 14,905 10,631 5,148 14,678 9,482 -44.04%
PBT -543 34,669 24,662 14,579 7,550 22,987 11,504 -
Tax -370 -3,429 -1,984 -1,403 -725 -3,601 -842 -42.11%
NP -913 31,240 22,678 13,176 6,825 19,386 10,662 -
-
NP to SH -913 31,240 22,678 13,176 6,825 19,386 10,662 -
-
Tax Rate - 9.89% 8.04% 9.62% 9.60% 15.67% 7.32% -
Total Cost 4,872 -10,546 -7,773 -2,545 -1,677 -4,708 -1,180 -
-
Net Worth 321,787 343,564 324,732 335,389 342,647 340,612 325,345 -0.72%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 2,037 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 321,787 343,564 324,732 335,389 342,647 340,612 325,345 -0.72%
NOSH 60,463 60,487 60,490 60,495 60,505 60,486 60,476 -0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -23.06% 150.96% 152.15% 123.94% 132.58% 132.08% 112.44% -
ROE -0.28% 9.09% 6.98% 3.93% 1.99% 5.69% 3.28% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 6.55 34.21 24.64 17.57 8.51 24.27 15.68 -44.03%
EPS -1.51 51.64 37.49 21.78 11.28 32.05 17.63 -
DPS 3.37 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.322 5.6799 5.3683 5.544 5.6631 5.6312 5.3797 -0.71%
Adjusted Per Share Value based on latest NOSH - 60,485
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 5.97 31.20 22.47 16.03 7.76 22.13 14.29 -44.02%
EPS -1.38 47.09 34.19 19.86 10.29 29.22 16.07 -
DPS 3.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8508 5.1791 4.8952 5.0558 5.1652 5.1346 4.9044 -0.72%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.50 2.85 2.74 3.02 2.79 2.85 2.78 -
P/RPS 38.18 8.33 11.12 17.19 32.79 11.74 17.73 66.52%
P/EPS -165.56 5.52 7.31 13.87 24.73 8.89 15.77 -
EY -0.60 18.12 13.68 7.21 4.04 11.25 6.34 -
DY 1.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.51 0.54 0.49 0.51 0.52 -6.50%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 30/05/08 22/02/08 21/11/07 29/08/07 29/05/07 -
Price 2.28 2.58 2.85 2.86 2.88 2.70 2.83 -
P/RPS 34.82 7.54 11.57 16.27 33.85 11.13 18.05 54.77%
P/EPS -150.99 5.00 7.60 13.13 25.53 8.42 16.05 -
EY -0.66 20.02 13.15 7.62 3.92 11.87 6.23 -
DY 1.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.53 0.52 0.51 0.48 0.53 -12.97%

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