[SBAGAN] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -91.39%
YoY- -95.75%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 8,569 8,725 10,883 14,444 17,059 19,505 20,694 -44.35%
PBT -7,725 -11,103 -15,509 3,329 18,003 26,576 34,669 -
Tax 2,261 2,383 2,106 -1,994 -2,503 -3,074 -3,429 -
NP -5,464 -8,720 -13,403 1,335 15,500 23,502 31,240 -
-
NP to SH -5,464 -8,720 -13,403 1,335 15,500 23,502 31,240 -
-
Tax Rate - - - 59.90% 13.90% 11.57% 9.89% -
Total Cost 14,033 17,445 24,286 13,109 1,559 -3,997 -10,546 -
-
Net Worth 331,144 327,530 298,583 276,834 282,847 321,787 302,406 6.22%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 2,037 - - - 1,101 -
Div Payout % - - 0.00% - - - 3.52% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 331,144 327,530 298,583 276,834 282,847 321,787 302,406 6.22%
NOSH 60,566 60,513 60,489 60,479 60,476 60,463 60,481 0.09%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -63.76% -99.94% -123.16% 9.24% 90.86% 120.49% 150.96% -
ROE -1.65% -2.66% -4.49% 0.48% 5.48% 7.30% 10.33% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 14.15 14.42 17.99 23.88 28.21 32.26 34.22 -44.40%
EPS -9.02 -14.41 -22.16 2.21 25.63 38.87 51.65 -
DPS 0.00 0.00 3.37 0.00 0.00 0.00 1.82 -
NAPS 5.4675 5.4125 4.9361 4.5773 4.677 5.322 5.00 6.12%
Adjusted Per Share Value based on latest NOSH - 60,479
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 12.92 13.15 16.41 21.77 25.72 29.40 31.20 -44.35%
EPS -8.24 -13.14 -20.20 2.01 23.37 35.43 47.09 -
DPS 0.00 0.00 3.07 0.00 0.00 0.00 1.66 -
NAPS 4.9918 4.9373 4.501 4.1731 4.2638 4.8508 4.5586 6.22%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.31 2.48 2.33 2.02 2.14 2.50 2.85 -
P/RPS 16.33 17.20 12.95 8.46 7.59 7.75 8.33 56.44%
P/EPS -25.61 -17.21 -10.52 91.51 8.35 6.43 5.52 -
EY -3.91 -5.81 -9.51 1.09 11.98 15.55 18.12 -
DY 0.00 0.00 1.45 0.00 0.00 0.00 0.64 -
P/NAPS 0.42 0.46 0.47 0.44 0.46 0.47 0.57 -18.37%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 24/11/09 28/08/09 29/05/09 25/02/09 27/11/08 29/08/08 -
Price 2.68 2.42 2.57 2.40 2.23 2.28 2.58 -
P/RPS 18.94 16.78 14.28 10.05 7.91 7.07 7.54 84.47%
P/EPS -29.71 -16.79 -11.60 108.73 8.70 5.87 4.99 -
EY -3.37 -5.95 -8.62 0.92 11.49 17.05 20.02 -
DY 0.00 0.00 1.31 0.00 0.00 0.00 0.71 -
P/NAPS 0.49 0.45 0.52 0.52 0.48 0.43 0.52 -3.87%

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