[SBAGAN] QoQ Quarter Result on 30-Sep-2004 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -83.52%
YoY- -86.21%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 3,165 1,976 3,257 2,969 5,931 2,783 2,699 11.21%
PBT -2,799 -598 8,620 1,121 6,499 10,248 7,250 -
Tax -421 -250 -463 -444 -2,301 -361 -441 -3.04%
NP -3,220 -848 8,157 677 4,198 9,887 6,809 -
-
NP to SH -3,220 -848 8,157 677 4,109 9,887 6,809 -
-
Tax Rate - - 5.37% 39.61% 35.41% 3.52% 6.08% -
Total Cost 6,385 2,824 -4,900 2,292 1,733 -7,104 -4,110 -
-
Net Worth 199,972 203,070 205,492 197,337 192,487 192,462 183,428 5.93%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 1,564 - - - 850 850 -
Div Payout % - 0.00% - - - 8.60% 12.49% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 199,972 203,070 205,492 197,337 192,487 192,462 183,428 5.93%
NOSH 60,526 1,889 1,889 1,890 1,849 1,890 1,890 910.58%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -101.74% -42.91% 250.45% 22.80% 70.78% 355.26% 252.28% -
ROE -1.61% -0.42% 3.97% 0.34% 2.13% 5.14% 3.71% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.23 104.56 172.33 157.09 320.61 147.25 142.80 -88.99%
EPS -5.32 -44.87 431.59 35.82 222.12 523.12 360.26 -
DPS 0.00 82.80 0.00 0.00 0.00 45.00 45.00 -
NAPS 3.3039 107.4503 108.727 104.4111 104.0529 101.8317 97.0508 -89.51%
Adjusted Per Share Value based on latest NOSH - 1,890
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 3.40 2.12 3.50 3.19 6.37 2.99 2.90 11.19%
EPS -3.46 -0.91 8.76 0.73 4.41 10.62 7.31 -
DPS 0.00 1.68 0.00 0.00 0.00 0.91 0.91 -
NAPS 2.1483 2.1816 2.2076 2.12 2.0679 2.0676 1.9706 5.93%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.79 4.09 3.73 3.75 4.31 4.44 2.97 -
P/RPS 53.35 3.91 2.16 2.39 1.34 3.02 2.08 771.44%
P/EPS -52.44 -9.12 0.86 10.47 1.94 0.85 0.82 -
EY -1.91 -10.97 115.71 9.55 51.54 117.82 121.30 -
DY 0.00 20.24 0.00 0.00 0.00 10.14 15.15 -
P/NAPS 0.84 0.04 0.03 0.04 0.04 0.04 0.03 823.96%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 19/05/05 21/02/05 30/11/04 27/08/04 25/05/04 26/02/04 -
Price 2.66 3.36 4.06 3.86 3.97 4.73 3.19 -
P/RPS 50.87 3.21 2.36 2.46 1.24 3.21 2.23 705.87%
P/EPS -50.00 -7.49 0.94 10.78 1.79 0.90 0.89 -
EY -2.00 -13.35 106.30 9.28 55.95 110.60 112.93 -
DY 0.00 24.64 0.00 0.00 0.00 9.51 14.11 -
P/NAPS 0.81 0.03 0.04 0.04 0.04 0.05 0.03 801.80%

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