[SBAGAN] QoQ Quarter Result on 30-Sep-2007 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -21.77%
YoY- 48.63%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 5,789 4,274 5,483 5,148 5,196 2,874 3,886 30.46%
PBT 10,007 10,083 7,029 7,550 11,483 920 5,681 45.90%
Tax -1,445 -581 -678 -725 -2,759 -316 -215 256.55%
NP 8,562 9,502 6,351 6,825 8,724 604 5,466 34.91%
-
NP to SH 8,562 9,502 6,351 6,825 8,724 604 5,466 34.91%
-
Tax Rate 14.44% 5.76% 9.65% 9.60% 24.03% 34.35% 3.78% -
Total Cost -2,773 -5,228 -868 -1,677 -3,528 2,270 -1,580 45.54%
-
Net Worth 302,406 324,695 335,332 342,647 340,683 324,933 316,647 -3.02%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 302,406 324,695 335,332 342,647 340,683 324,933 316,647 -3.02%
NOSH 60,481 60,483 60,485 60,505 60,499 60,400 60,464 0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 147.90% 222.32% 115.83% 132.58% 167.90% 21.02% 140.66% -
ROE 2.83% 2.93% 1.89% 1.99% 2.56% 0.19% 1.73% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.57 7.07 9.06 8.51 8.59 4.76 6.43 30.38%
EPS 14.15 15.71 10.50 11.28 14.42 1.00 9.04 34.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.00 5.3683 5.544 5.6631 5.6312 5.3797 5.2369 -3.04%
Adjusted Per Share Value based on latest NOSH - 60,505
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 6.22 4.59 5.89 5.53 5.58 3.09 4.17 30.57%
EPS 9.20 10.21 6.82 7.33 9.37 0.65 5.87 34.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2487 3.4882 3.6025 3.6811 3.66 3.4908 3.4017 -3.02%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.85 2.74 3.02 2.79 2.85 2.78 2.66 -
P/RPS 29.78 38.78 33.32 32.79 33.18 58.42 41.39 -19.72%
P/EPS 20.13 17.44 28.76 24.73 19.76 278.00 29.42 -22.36%
EY 4.97 5.73 3.48 4.04 5.06 0.36 3.40 28.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.51 0.54 0.49 0.51 0.52 0.51 7.70%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 22/02/08 21/11/07 29/08/07 29/05/07 23/02/07 -
Price 2.58 2.85 2.86 2.88 2.70 2.83 3.14 -
P/RPS 26.95 40.33 31.55 33.85 31.44 59.48 48.86 -32.76%
P/EPS 18.22 18.14 27.24 25.53 18.72 283.00 34.73 -34.97%
EY 5.49 5.51 3.67 3.92 5.34 0.35 2.88 53.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.52 0.51 0.48 0.53 0.60 -9.10%

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