[SBAGAN] YoY Cumulative 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- 6.01%
YoY- 130.88%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 6,724 8,655 14,905 9,482 8,091 8,202 7,940 -2.73%
PBT 5,419 -6,678 24,662 11,504 5,488 9,143 22,623 -21.18%
Tax -497 -549 -1,984 -842 -870 -1,157 -1,018 -11.25%
NP 4,922 -7,227 22,678 10,662 4,618 7,986 21,605 -21.84%
-
NP to SH 4,922 -7,227 22,678 10,662 4,618 7,986 21,605 -21.84%
-
Tax Rate 9.17% - 8.04% 7.32% 15.85% 12.65% 4.50% -
Total Cost 1,802 15,882 -7,773 -1,180 3,473 216 -13,665 -
-
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 - - - - - 1,564 850 -
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 1.44% -2.61% 6.98% 3.28% 2.30% 3.93% 11.23% -
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 11.12 14.31 24.64 15.68 13.37 433.97 420.11 -45.39%
EPS 8.14 -11.95 37.49 17.63 7.63 422.54 1,143.12 -56.12%
DPS 0.00 0.00 0.00 0.00 0.00 82.80 45.00 -
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 7.22 9.30 16.01 10.19 8.69 8.81 8.53 -2.73%
EPS 5.29 -7.76 24.36 11.45 4.96 8.58 23.21 -21.83%
DPS 0.00 0.00 0.00 0.00 0.00 1.68 0.91 -
NAPS 3.6631 2.9739 3.4886 3.4952 2.1599 2.1817 2.0676 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 22.57 14.11 11.12 17.73 16.83 0.94 1.06 66.44%
P/EPS 30.84 -16.90 7.31 15.77 29.49 0.97 0.39 107.10%
EY 3.24 -5.92 13.68 6.34 3.39 103.31 257.46 -51.75%
DY 0.00 0.00 0.00 0.00 0.00 20.24 10.14 -
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 20.68 16.77 11.57 18.05 16.46 0.77 1.13 62.29%
P/EPS 28.26 -20.08 7.60 16.05 28.83 0.80 0.41 102.42%
EY 3.54 -4.98 13.15 6.23 3.47 125.76 241.67 -50.51%
DY 0.00 0.00 0.00 0.00 0.00 24.64 9.51 -
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