[SBAGAN] YoY Annualized Quarter Result on 31-Dec-2000 [#2]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- 106.31%
YoY- -81.8%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 10,314 10,256 4,390 2,830 7,624 -0.31%
PBT 24,750 16,120 1,156 2,818 16,266 -0.43%
Tax -1,314 -1,350 -280 -70 -1,166 -0.12%
NP 23,436 14,770 876 2,748 15,100 -0.45%
-
NP to SH 23,436 14,770 876 2,748 15,100 -0.45%
-
Tax Rate 5.31% 8.37% 24.22% 2.48% 7.17% -
Total Cost -13,122 -4,514 3,514 82 -7,476 -0.58%
-
Net Worth 183,426 164,662 147,701 151,992 132,456 -0.33%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 1,701 - - - - -100.00%
Div Payout % 7.26% - - - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 183,426 164,662 147,701 151,992 132,456 -0.33%
NOSH 1,890 1,890 1,904 1,890 1,892 0.00%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 227.23% 144.01% 19.95% 97.10% 198.06% -
ROE 12.78% 8.97% 0.59% 1.81% 11.40% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 545.71 542.64 230.53 149.72 402.91 -0.31%
EPS 1,240.00 781.48 46.00 145.38 798.00 -0.45%
DPS 90.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 97.0508 87.123 77.56 80.41 70.00 -0.33%
Adjusted Per Share Value based on latest NOSH - 1,890
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 11.08 11.02 4.72 3.04 8.19 -0.31%
EPS 25.18 15.87 0.94 2.95 16.22 -0.45%
DPS 1.83 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.9705 1.769 1.5867 1.6329 1.423 -0.33%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.97 2.50 2.59 2.16 0.00 -
P/RPS 0.54 0.46 1.12 1.44 0.00 -100.00%
P/EPS 0.24 0.32 5.63 1.49 0.00 -100.00%
EY 417.51 312.59 17.76 67.31 0.00 -100.00%
DY 30.30 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.03 0.03 0.03 0.03 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 26/02/04 28/02/03 27/02/02 28/02/01 29/02/00 -
Price 3.19 2.44 2.69 1.88 2.38 -
P/RPS 0.58 0.45 1.17 1.26 0.59 0.01%
P/EPS 0.26 0.31 5.85 1.29 0.30 0.14%
EY 388.71 320.28 17.10 77.33 335.29 -0.15%
DY 28.21 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.03 0.03 0.03 0.02 0.03 0.00%

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