[SBAGAN] YoY Cumulative 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- -97.37%
YoY- -86.21%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 CAGR
Revenue 5,148 2,722 2,915 2,969 2,458 1,084 2,785 13.06%
PBT 7,550 4,903 1,025 1,121 5,125 3,287 5,433 6.79%
Tax -725 -311 -291 -444 -216 -81 -341 16.27%
NP 6,825 4,592 734 677 4,909 3,206 5,092 6.03%
-
NP to SH 6,825 4,592 734 677 4,909 3,206 5,092 6.03%
-
Tax Rate 9.60% 6.34% 28.39% 39.61% 4.21% 2.46% 6.28% -
Total Cost -1,677 -1,870 2,181 2,292 -2,451 -2,122 -2,307 -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 1.99% 1.47% 0.37% 0.34% 2.78% 2.15% 3.14% -
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 8.51 4.50 4.81 157.09 130.06 57.48 147.36 -43.44%
EPS 11.28 7.59 1.21 35.82 259.74 170.00 269.42 -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 5.53 2.92 3.13 3.19 2.64 1.16 2.99 13.07%
EPS 7.33 4.93 0.79 0.73 5.27 3.44 5.47 6.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6811 3.356 2.1536 2.12 1.8974 1.6009 1.7447 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 32.79 56.90 54.94 2.39 2.21 2.77 2.06 73.87%
P/EPS 24.73 33.73 218.18 10.47 1.11 0.94 1.12 85.63%
EY 4.04 2.96 0.46 9.55 90.19 106.92 88.92 -46.09%
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 33.85 59.79 52.23 2.46 2.35 3.91 2.04 75.32%
P/EPS 25.53 35.44 207.44 10.78 1.18 1.32 1.11 87.15%
EY 3.92 2.82 0.48 9.28 84.88 75.56 89.81 -46.52%
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