[SBAGAN] YoY Quarter Result on 30-Jun-2004 [#4]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -58.44%
YoY- -52.2%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 5,196 3,625 3,165 5,931 2,983 1,350 521 46.68%
PBT 11,483 8,355 -2,799 6,499 9,096 8,072 -4,103 -
Tax -2,759 -284 -421 -2,301 -499 -318 4,103 -
NP 8,724 8,071 -3,220 4,198 8,597 7,754 0 -
-
NP to SH 8,724 8,071 -3,220 4,109 8,597 7,754 -3,607 -
-
Tax Rate 24.03% 3.40% - 35.41% 5.49% 3.94% - -
Total Cost -3,528 -4,446 6,385 1,733 -5,614 -6,404 521 -
-
Net Worth 340,683 208,750 199,972 192,487 171,707 156,679 146,181 15.13%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - 850 - - -
Div Payout % - - - - 9.89% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 340,683 208,750 199,972 192,487 171,707 156,679 146,181 15.13%
NOSH 60,499 60,502 60,526 1,849 1,889 1,890 1,890 78.14%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 167.90% 222.65% -101.74% 70.78% 288.20% 574.37% 0.00% -
ROE 2.56% 3.87% -1.61% 2.13% 5.01% 4.95% -2.47% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 8.59 5.99 5.23 320.61 157.83 71.42 27.56 -17.65%
EPS 14.42 13.34 -5.32 222.12 454.87 410.19 -190.81 -
DPS 0.00 0.00 0.00 0.00 45.00 0.00 0.00 -
NAPS 5.6312 3.4503 3.3039 104.0529 90.8508 82.8842 77.33 -35.36%
Adjusted Per Share Value based on latest NOSH - 1,849
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 5.58 3.89 3.40 6.37 3.20 1.45 0.56 46.66%
EPS 9.37 8.67 -3.46 4.41 9.24 8.33 -3.87 -
DPS 0.00 0.00 0.00 0.00 0.91 0.00 0.00 -
NAPS 3.66 2.2426 2.1483 2.0679 1.8446 1.6832 1.5704 15.13%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.85 2.30 2.79 4.31 2.90 2.78 1.70 -
P/RPS 33.18 38.39 53.35 1.34 1.84 3.89 6.17 32.34%
P/EPS 19.76 17.24 -52.44 1.94 0.64 0.68 -0.89 -
EY 5.06 5.80 -1.91 51.54 156.85 147.55 -112.24 -
DY 0.00 0.00 0.00 0.00 15.52 0.00 0.00 -
P/NAPS 0.51 0.67 0.84 0.04 0.03 0.03 0.02 71.52%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 29/08/06 30/08/05 27/08/04 29/08/03 30/08/02 29/08/01 -
Price 2.70 2.40 2.66 3.97 2.90 2.64 1.88 -
P/RPS 31.44 40.06 50.87 1.24 1.84 3.70 6.82 28.99%
P/EPS 18.72 17.99 -50.00 1.79 0.64 0.64 -0.99 -
EY 5.34 5.56 -2.00 55.95 156.85 155.38 -101.49 -
DY 0.00 0.00 0.00 0.00 15.52 0.00 0.00 -
P/NAPS 0.48 0.70 0.81 0.04 0.03 0.03 0.02 69.79%

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