[SAB] QoQ Cumulative Quarter Result on 31-Oct-2005 [#2]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
28-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 43.51%
YoY- 126.68%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Cumulative Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 93,914 336,519 250,443 171,812 81,364 375,057 294,116 -53.38%
PBT 2,138 2,045 3,111 3,269 2,090 12,903 5,168 -44.56%
Tax -758 -1,849 -1,164 -418 -44 -330 -2,188 -50.76%
NP 1,380 196 1,947 2,851 2,046 12,573 2,980 -40.22%
-
NP to SH 589 209 1,353 3,008 2,096 12,573 2,980 -66.16%
-
Tax Rate 35.45% 90.42% 37.42% 12.79% 2.11% 2.56% 42.34% -
Total Cost 92,534 336,323 248,496 168,961 79,318 362,484 291,136 -53.52%
-
Net Worth 360,248 351,762 360,800 352,756 353,443 367,154 344,477 3.03%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - 4,681 7,516 - - 10,274 10,252 -
Div Payout % - 2,239.83% 555.56% - - 81.72% 344.04% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 360,248 351,762 360,800 352,756 353,443 367,154 344,477 3.03%
NOSH 136,976 133,750 136,666 136,727 136,993 136,998 136,697 0.13%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 1.47% 0.06% 0.78% 1.66% 2.51% 3.35% 1.01% -
ROE 0.16% 0.06% 0.38% 0.85% 0.59% 3.42% 0.87% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 68.56 251.60 183.25 125.66 59.39 273.77 215.16 -53.44%
EPS 0.43 0.15 0.99 2.20 1.53 9.18 2.18 -66.21%
DPS 0.00 3.50 5.50 0.00 0.00 7.50 7.50 -
NAPS 2.63 2.63 2.64 2.58 2.58 2.68 2.52 2.89%
Adjusted Per Share Value based on latest NOSH - 136,119
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 68.58 245.75 182.89 125.47 59.42 273.90 214.79 -53.38%
EPS 0.43 0.15 0.99 2.20 1.53 9.18 2.18 -66.21%
DPS 0.00 3.42 5.49 0.00 0.00 7.50 7.49 -
NAPS 2.6308 2.5688 2.6348 2.5761 2.5811 2.6813 2.5156 3.03%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 1.63 1.75 1.85 1.89 1.89 1.70 1.85 -
P/RPS 2.38 0.70 1.01 1.50 3.18 0.62 0.86 97.48%
P/EPS 379.07 1,119.92 186.87 85.91 123.53 18.52 84.86 171.97%
EY 0.26 0.09 0.54 1.16 0.81 5.40 1.18 -63.62%
DY 0.00 2.00 2.97 0.00 0.00 4.41 4.05 -
P/NAPS 0.62 0.67 0.70 0.73 0.73 0.63 0.73 -10.34%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 29/09/06 29/06/06 29/03/06 28/12/05 29/09/05 28/06/05 31/03/05 -
Price 1.57 1.68 1.74 1.79 1.92 1.78 1.77 -
P/RPS 2.29 0.67 0.95 1.42 3.23 0.65 0.82 98.68%
P/EPS 365.12 1,075.12 175.76 81.36 125.49 19.40 81.19 173.20%
EY 0.27 0.09 0.57 1.23 0.80 5.16 1.23 -63.71%
DY 0.00 2.08 3.16 0.00 0.00 4.21 4.24 -
P/NAPS 0.60 0.64 0.66 0.69 0.74 0.66 0.70 -9.79%

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