[SBAGAN] YoY Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -29.33%
YoY- 130.88%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 8,965 11,540 19,873 12,642 10,788 10,936 10,586 -2.73%
PBT 7,225 -8,904 32,882 15,338 7,317 12,190 30,164 -21.18%
Tax -662 -732 -2,645 -1,122 -1,160 -1,542 -1,357 -11.27%
NP 6,562 -9,636 30,237 14,216 6,157 10,648 28,806 -21.84%
-
NP to SH 6,562 -9,636 30,237 14,216 6,157 10,648 28,806 -21.84%
-
Tax Rate 9.16% - 8.04% 7.32% 15.85% 12.65% 4.50% -
Total Cost 2,402 21,176 -10,364 -1,573 4,630 288 -18,220 -
-
Net Worth 340,972 276,821 324,732 325,345 201,055 203,080 192,462 9.99%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - 2,086 1,134 -
Div Payout % - - - - - 19.60% 3.94% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 340,972 276,821 324,732 325,345 201,055 203,080 192,462 9.99%
NOSH 60,466 60,476 60,490 60,476 60,524 1,889 1,890 78.12%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 73.20% -83.50% 152.15% 112.44% 57.08% 97.37% 272.10% -
ROE 1.92% -3.48% 9.31% 4.37% 3.06% 5.24% 14.97% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 14.83 19.08 32.85 20.91 17.82 578.62 560.14 -45.39%
EPS 10.85 -15.93 49.99 23.51 10.17 563.39 1,524.16 -56.12%
DPS 0.00 0.00 0.00 0.00 0.00 110.40 60.00 -
NAPS 5.639 4.5773 5.3683 5.3797 3.3219 107.4503 101.8317 -38.24%
Adjusted Per Share Value based on latest NOSH - 60,400
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 13.51 17.40 29.96 19.06 16.26 16.49 15.96 -2.73%
EPS 9.89 -14.53 45.58 21.43 9.28 16.05 43.42 -21.84%
DPS 0.00 0.00 0.00 0.00 0.00 3.15 1.71 -
NAPS 5.14 4.1729 4.8952 4.9044 3.0308 3.0613 2.9013 9.99%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.51 2.02 2.74 2.78 2.25 4.09 4.44 -
P/RPS 16.93 10.59 8.34 13.30 12.62 0.71 0.79 66.62%
P/EPS 23.13 -12.68 5.48 11.83 22.12 0.73 0.29 107.40%
EY 4.32 -7.89 18.24 8.46 4.52 137.75 343.28 -51.75%
DY 0.00 0.00 0.00 0.00 0.00 26.99 13.51 -
P/NAPS 0.45 0.44 0.51 0.52 0.68 0.04 0.04 49.66%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 20/05/10 29/05/09 30/05/08 29/05/07 30/05/06 19/05/05 25/05/04 -
Price 2.30 2.40 2.85 2.83 2.20 3.36 4.73 -
P/RPS 15.51 12.58 8.67 13.54 12.34 0.58 0.84 62.53%
P/EPS 21.19 -15.06 5.70 12.04 21.63 0.60 0.31 102.14%
EY 4.72 -6.64 17.54 8.31 4.62 167.67 322.23 -50.51%
DY 0.00 0.00 0.00 0.00 0.00 32.86 12.68 -
P/NAPS 0.41 0.52 0.53 0.53 0.66 0.03 0.05 41.98%

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