[SBAGAN] QoQ TTM Result on 31-Mar-2005 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -47.02%
YoY- -59.95%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 11,285 11,313 11,367 14,133 14,940 14,382 13,871 -12.81%
PBT -761 6,248 6,344 15,642 26,488 25,118 29,122 -
Tax -1,442 -1,425 -1,578 -3,458 -3,569 -3,547 -3,319 -42.54%
NP -2,203 4,823 4,766 12,184 22,919 21,571 25,803 -
-
NP to SH -2,203 4,823 4,766 12,095 22,830 21,482 25,714 -
-
Tax Rate - 22.81% 24.87% 22.11% 13.47% 14.12% 11.40% -
Total Cost 13,488 6,490 6,601 1,949 -7,979 -7,189 -11,932 -
-
Net Worth 200,320 200,466 199,972 203,070 205,492 197,337 192,487 2.68%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,564 1,564 1,564 1,564 850 1,701 1,701 -5.42%
Div Payout % 0.00% 32.45% 32.83% 12.94% 3.73% 7.92% 6.62% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 200,320 200,466 199,972 203,070 205,492 197,337 192,487 2.68%
NOSH 60,481 60,661 60,526 1,889 1,889 1,890 1,849 916.31%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -19.52% 42.63% 41.93% 86.21% 153.41% 149.99% 186.02% -
ROE -1.10% 2.41% 2.38% 5.96% 11.11% 10.89% 13.36% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 18.66 18.65 18.78 747.82 790.48 760.95 749.82 -91.41%
EPS -3.64 7.95 7.87 639.98 1,207.94 1,136.61 1,390.02 -
DPS 2.59 2.58 2.59 82.80 45.00 90.00 91.95 -90.68%
NAPS 3.3121 3.3047 3.3039 107.4503 108.727 104.4111 104.0529 -89.89%
Adjusted Per Share Value based on latest NOSH - 1,889
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 12.12 12.15 12.21 15.18 16.05 15.45 14.90 -12.82%
EPS -2.37 5.18 5.12 12.99 24.53 23.08 27.62 -
DPS 1.68 1.68 1.68 1.68 0.91 1.83 1.83 -5.52%
NAPS 2.152 2.1536 2.1483 2.1816 2.2076 2.12 2.0679 2.68%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.40 2.64 2.79 4.09 3.73 3.75 4.31 -
P/RPS 12.86 14.16 14.86 0.55 0.47 0.49 0.57 693.92%
P/EPS -65.89 33.20 35.43 0.64 0.31 0.33 0.31 -
EY -1.52 3.01 2.82 156.47 323.85 303.10 322.51 -
DY 1.08 0.98 0.93 20.24 12.06 24.00 21.33 -86.23%
P/NAPS 0.72 0.80 0.84 0.04 0.03 0.04 0.04 583.22%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 23/11/05 30/08/05 19/05/05 21/02/05 30/11/04 27/08/04 -
Price 2.32 2.51 2.66 3.36 4.06 3.86 3.97 -
P/RPS 12.43 13.46 14.16 0.45 0.51 0.51 0.53 714.64%
P/EPS -63.69 31.57 33.78 0.53 0.34 0.34 0.29 -
EY -1.57 3.17 2.96 190.47 297.52 294.46 350.13 -
DY 1.12 1.03 0.97 24.64 11.08 23.32 23.16 -86.65%
P/NAPS 0.70 0.76 0.81 0.03 0.04 0.04 0.04 570.54%

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