[SBAGAN] YoY Quarter Result on 31-Mar-2003 [#3]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -152.42%
YoY- -147.12%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 31/03/00 CAGR
Revenue 1,947 1,976 2,783 1,880 1,092 1,798 585 22.17%
PBT 2,852 -598 10,248 -988 2,742 2,742 780 24.10%
Tax -99 -250 -361 -214 -200 -191 -59 9.00%
NP 2,753 -848 9,887 -1,202 2,542 2,551 721 25.00%
-
NP to SH 2,753 -848 9,887 -1,202 2,542 2,551 721 25.00%
-
Tax Rate 3.47% - 3.52% - 7.29% 6.97% 7.56% -
Total Cost -806 2,824 -7,104 3,082 -1,450 -753 -136 34.50%
-
Net Worth 200,993 203,070 192,462 163,105 148,885 0 133,905 7.00%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 31/03/00 CAGR
Div - 1,564 850 - - - - -
Div Payout % - 0.00% 8.60% - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 31/03/00 CAGR
Net Worth 200,993 203,070 192,462 163,105 148,885 0 133,905 7.00%
NOSH 60,505 1,889 1,890 1,889 1,889 1,890 1,890 78.14%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 31/03/00 CAGR
NP Margin 141.40% -42.91% 355.26% -63.94% 232.78% 141.88% 123.25% -
ROE 1.37% -0.42% 5.14% -0.74% 1.71% 0.00% 0.54% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 31/03/00 CAGR
RPS 3.22 104.56 147.25 99.47 57.78 95.13 30.95 -31.40%
EPS 4.55 -44.87 523.12 -63.60 134.51 134.97 38.14 -29.82%
DPS 0.00 82.80 45.00 0.00 0.00 0.00 0.00 -
NAPS 3.3219 107.4503 101.8317 86.3021 78.7827 0.00 70.8346 -39.93%
Adjusted Per Share Value based on latest NOSH - 1,889
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 31/03/00 CAGR
RPS 2.09 2.12 2.99 2.02 1.17 1.93 0.63 22.11%
EPS 2.96 -0.91 10.62 -1.29 2.73 2.74 0.77 25.14%
DPS 0.00 1.68 0.91 0.00 0.00 0.00 0.00 -
NAPS 2.1593 2.1816 2.0676 1.7522 1.5995 0.00 1.4385 7.00%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 30/03/01 29/03/02 31/03/00 -
Price 2.25 4.09 4.44 2.44 2.03 2.84 2.41 -
P/RPS 69.92 3.91 3.02 2.45 3.51 2.99 7.79 44.13%
P/EPS 49.45 -9.12 0.85 -3.84 1.51 2.10 6.32 40.87%
EY 2.02 -10.97 117.82 -26.07 66.26 47.52 15.83 -29.03%
DY 0.00 20.24 10.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.04 0.04 0.03 0.03 0.00 0.03 68.18%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/01 31/03/02 31/03/00 CAGR
Date 30/05/06 19/05/05 25/05/04 21/05/03 31/05/02 - 30/05/00 -
Price 2.20 3.36 4.73 2.59 2.50 0.00 2.08 -
P/RPS 68.37 3.21 3.21 2.60 4.33 0.00 6.72 47.17%
P/EPS 48.35 -7.49 0.90 -4.07 1.86 0.00 5.45 43.85%
EY 2.07 -13.35 110.60 -24.56 53.80 0.00 18.34 -30.47%
DY 0.00 24.64 9.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.03 0.05 0.03 0.03 0.00 0.03 67.35%

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