[SAB] QoQ Cumulative Quarter Result on 31-Jan-2005 [#3]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
31-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- 124.57%
YoY- -72.68%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 171,812 81,364 375,057 294,116 205,413 102,988 358,671 -38.69%
PBT 3,269 2,090 12,903 5,168 3,207 994 15,074 -63.80%
Tax -418 -44 -330 -2,188 -1,880 -1,053 -4,956 -80.68%
NP 2,851 2,046 12,573 2,980 1,327 -59 10,118 -56.92%
-
NP to SH 3,008 2,096 12,573 2,980 1,327 -59 10,118 -55.35%
-
Tax Rate 12.79% 2.11% 2.56% 42.34% 58.62% 105.94% 32.88% -
Total Cost 168,961 79,318 362,484 291,136 204,086 103,047 348,553 -38.21%
-
Net Worth 352,756 353,443 367,154 344,477 351,586 376,125 352,111 0.12%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - 10,274 10,252 - - 54,803 -
Div Payout % - - 81.72% 344.04% - - 541.64% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 352,756 353,443 367,154 344,477 351,586 376,125 352,111 0.12%
NOSH 136,727 136,993 136,998 136,697 136,804 147,500 137,008 -0.13%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 1.66% 2.51% 3.35% 1.01% 0.65% -0.06% 2.82% -
ROE 0.85% 0.59% 3.42% 0.87% 0.38% -0.02% 2.87% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 125.66 59.39 273.77 215.16 150.15 69.82 261.79 -38.61%
EPS 2.20 1.53 9.18 2.18 0.97 -0.04 8.62 -59.66%
DPS 0.00 0.00 7.50 7.50 0.00 0.00 40.00 -
NAPS 2.58 2.58 2.68 2.52 2.57 2.55 2.57 0.25%
Adjusted Per Share Value based on latest NOSH - 136,611
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 125.47 59.42 273.90 214.79 150.01 75.21 261.93 -38.69%
EPS 2.20 1.53 9.18 2.18 0.97 -0.04 7.39 -55.31%
DPS 0.00 0.00 7.50 7.49 0.00 0.00 40.02 -
NAPS 2.5761 2.5811 2.6813 2.5156 2.5676 2.7468 2.5714 0.12%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 1.89 1.89 1.70 1.85 1.91 1.88 2.00 -
P/RPS 1.50 3.18 0.62 0.86 1.27 2.69 0.76 57.14%
P/EPS 85.91 123.53 18.52 84.86 196.91 -4,700.00 27.08 115.45%
EY 1.16 0.81 5.40 1.18 0.51 -0.02 3.69 -53.66%
DY 0.00 0.00 4.41 4.05 0.00 0.00 20.00 -
P/NAPS 0.73 0.73 0.63 0.73 0.74 0.74 0.78 -4.30%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 28/12/05 29/09/05 28/06/05 31/03/05 27/12/04 30/09/04 28/06/04 -
Price 1.79 1.92 1.78 1.77 1.79 1.87 1.98 -
P/RPS 1.42 3.23 0.65 0.82 1.19 2.68 0.76 51.52%
P/EPS 81.36 125.49 19.40 81.19 184.54 -4,675.00 26.81 109.18%
EY 1.23 0.80 5.16 1.23 0.54 -0.02 3.73 -52.17%
DY 0.00 0.00 4.21 4.24 0.00 0.00 20.20 -
P/NAPS 0.69 0.74 0.66 0.70 0.70 0.73 0.77 -7.03%

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