[SBAGAN] YoY Annualized 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- -89.47%
YoY- -86.21%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 CAGR
Revenue 20,592 10,888 11,660 11,876 9,832 4,336 11,140 13.06%
PBT 30,200 19,612 4,100 4,484 20,500 13,148 21,732 6.79%
Tax -2,900 -1,244 -1,164 -1,776 -864 -324 -1,364 16.27%
NP 27,300 18,368 2,936 2,708 19,636 12,824 20,368 6.03%
-
NP to SH 27,300 18,368 2,936 2,708 19,636 12,824 20,368 6.03%
-
Tax Rate 9.60% 6.34% 28.39% 39.61% 4.21% 2.46% 6.28% -
Total Cost -6,708 -7,480 8,724 9,168 -9,804 -8,488 -9,228 -6.17%
-
Net Worth 342,647 312,389 200,466 197,337 176,617 149,022 162,399 16.09%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 CAGR
Net Worth 342,647 312,389 200,466 197,337 176,617 149,022 162,399 16.09%
NOSH 60,505 60,500 60,661 1,890 1,889 1,885 1,889 99.96%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 CAGR
NP Margin 132.58% 168.70% 25.18% 22.80% 199.72% 295.76% 182.84% -
ROE 7.97% 5.88% 1.46% 1.37% 11.12% 8.61% 12.54% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 CAGR
RPS 34.03 18.00 19.22 628.36 520.22 229.92 589.42 -43.45%
EPS 45.12 30.36 4.84 143.28 1,038.96 680.00 1,077.68 -46.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6631 5.1634 3.3047 104.4111 93.45 79.02 85.9265 -41.93%
Adjusted Per Share Value based on latest NOSH - 1,890
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 CAGR
RPS 31.04 16.41 17.58 17.90 14.82 6.54 16.79 13.06%
EPS 41.15 27.69 4.43 4.08 29.60 19.33 30.70 6.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1652 4.7091 3.0219 2.9748 2.6624 2.2464 2.4481 16.09%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 28/09/01 30/09/02 -
Price 2.79 2.56 2.64 3.75 2.88 1.59 3.03 -
P/RPS 8.20 14.22 13.73 0.60 0.55 0.69 0.51 74.22%
P/EPS 6.18 8.43 54.55 2.62 0.28 0.23 0.28 85.61%
EY 16.17 11.86 1.83 38.21 360.75 427.67 355.67 -46.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.80 0.04 0.03 0.02 0.04 65.00%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 CAGR
Date 21/11/07 29/11/06 23/11/05 30/11/04 19/11/03 26/11/01 27/11/02 -
Price 2.88 2.69 2.51 3.86 3.06 2.25 3.00 -
P/RPS 8.46 14.95 13.06 0.61 0.59 0.98 0.51 75.31%
P/EPS 6.38 8.86 51.86 2.69 0.29 0.33 0.28 86.80%
EY 15.67 11.29 1.93 37.12 339.53 302.22 359.23 -46.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.76 0.04 0.03 0.03 0.03 76.17%

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