[SAB] QoQ Quarter Result on 31-Jul-2004 [#1]

Stock
[SAB] SOUTHERN ACIDS (M) BHD
Announcement Date
30-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- 92.53%
YoY- -102.3%
Quarter Report
Latest QR
Upcoming QR
SAB's Result
SAB's Financial Summary
View:
Show?
Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 80,941 88,703 102,425 102,988 102,900 86,812 85,039 -3.24%
PBT 7,735 1,961 2,212 994 2,607 5,071 4,320 47.50%
Tax 1,858 -308 -826 -1,053 -3,397 -834 -212 -
NP 9,593 1,653 1,386 -59 -790 4,237 4,108 76.10%
-
NP to SH 9,593 1,653 1,386 -59 -790 4,237 4,108 76.10%
-
Tax Rate -24.02% 15.71% 37.34% 105.94% 130.30% 16.45% 4.91% -
Total Cost 71,348 87,050 101,039 103,047 103,690 82,575 80,931 -8.06%
-
Net Worth 273,817 344,261 352,675 376,125 366,707 345,541 345,660 -14.39%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - 10,245 - - - - 36,772 -
Div Payout % - 619.83% - - - - 895.14% -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 273,817 344,261 352,675 376,125 366,707 345,541 345,660 -14.39%
NOSH 136,908 136,611 137,227 147,500 137,343 137,119 105,063 19.32%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 11.85% 1.86% 1.35% -0.06% -0.77% 4.88% 4.83% -
ROE 3.50% 0.48% 0.39% -0.02% -0.22% 1.23% 1.19% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 59.12 64.93 74.64 69.82 74.92 63.31 80.94 -18.91%
EPS 7.01 1.21 1.01 -0.04 -0.67 3.09 3.91 47.63%
DPS 0.00 7.50 0.00 0.00 0.00 0.00 35.00 -
NAPS 2.00 2.52 2.57 2.55 2.67 2.52 3.29 -28.26%
Adjusted Per Share Value based on latest NOSH - 147,500
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 59.11 64.78 74.80 75.21 75.15 63.40 62.10 -3.23%
EPS 7.01 1.21 1.01 -0.04 -0.58 3.09 3.00 76.17%
DPS 0.00 7.48 0.00 0.00 0.00 0.00 26.85 -
NAPS 1.9996 2.5141 2.5755 2.7468 2.678 2.5234 2.5243 -14.40%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 1.70 1.85 1.91 1.88 2.00 2.20 3.02 -
P/RPS 2.88 2.85 2.56 2.69 2.67 3.47 3.73 -15.85%
P/EPS 24.26 152.89 189.11 -4,700.00 -347.71 71.20 77.24 -53.82%
EY 4.12 0.65 0.53 -0.02 -0.29 1.40 1.29 117.02%
DY 0.00 4.05 0.00 0.00 0.00 0.00 11.59 -
P/NAPS 0.85 0.73 0.74 0.74 0.75 0.87 0.92 -5.14%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 28/06/05 31/03/05 27/12/04 30/09/04 28/06/04 30/03/04 30/12/03 -
Price 1.78 1.77 1.79 1.87 1.98 2.15 2.18 -
P/RPS 3.01 2.73 2.40 2.68 2.64 3.40 2.69 7.78%
P/EPS 25.40 146.28 177.23 -4,675.00 -344.23 69.58 55.75 -40.81%
EY 3.94 0.68 0.56 -0.02 -0.29 1.44 1.79 69.29%
DY 0.00 4.24 0.00 0.00 0.00 0.00 16.06 -
P/NAPS 0.89 0.70 0.70 0.73 0.74 0.85 0.66 22.07%

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