[SBAGAN] QoQ Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -55.24%
YoY- -81.47%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 10,788 12,288 11,660 11,367 10,936 12,452 11,876 -6.21%
PBT 7,317 5,272 4,100 6,344 12,190 19,482 4,484 38.64%
Tax -1,160 -1,542 -1,164 -1,578 -1,542 -1,814 -1,776 -24.74%
NP 6,157 3,730 2,936 4,766 10,648 17,668 2,708 72.99%
-
NP to SH 6,157 3,730 2,936 4,766 10,648 17,668 2,708 72.99%
-
Tax Rate 15.85% 29.25% 28.39% 24.87% 12.65% 9.31% 39.61% -
Total Cost 4,630 8,558 8,724 6,601 288 -5,216 9,168 -36.60%
-
Net Worth 201,055 200,554 200,466 199,827 203,080 205,492 197,337 1.25%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - 50,079 2,086 - - -
Div Payout % - - - 1,050.76% 19.60% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 201,055 200,554 200,466 199,827 203,080 205,492 197,337 1.25%
NOSH 60,524 60,551 60,661 60,482 1,889 1,889 1,890 910.55%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 57.08% 30.35% 25.18% 41.93% 97.37% 141.89% 22.80% -
ROE 3.06% 1.86% 1.46% 2.39% 5.24% 8.60% 1.37% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 17.82 20.29 19.22 18.79 578.62 658.84 628.36 -90.72%
EPS 10.17 6.16 4.84 7.88 563.39 934.82 143.28 -82.88%
DPS 0.00 0.00 0.00 82.80 110.40 0.00 0.00 -
NAPS 3.3219 3.3121 3.3047 3.3039 107.4503 108.727 104.4111 -89.98%
Adjusted Per Share Value based on latest NOSH - 60,526
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 11.59 13.20 12.53 12.21 11.75 13.38 12.76 -6.21%
EPS 6.61 4.01 3.15 5.12 11.44 18.98 2.91 72.88%
DPS 0.00 0.00 0.00 53.80 2.24 0.00 0.00 -
NAPS 2.1599 2.1545 2.1536 2.1467 2.1817 2.2076 2.12 1.25%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.25 2.40 2.64 2.79 4.09 3.73 3.75 -
P/RPS 12.62 11.83 13.73 14.85 0.71 0.57 0.60 663.38%
P/EPS 22.12 38.96 54.55 35.41 0.73 0.40 2.62 315.16%
EY 4.52 2.57 1.83 2.82 137.75 250.62 38.21 -75.93%
DY 0.00 0.00 0.00 29.68 26.99 0.00 0.00 -
P/NAPS 0.68 0.72 0.80 0.84 0.04 0.03 0.04 562.29%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 27/02/06 23/11/05 30/08/05 19/05/05 21/02/05 30/11/04 -
Price 2.20 2.32 2.51 2.66 3.36 4.06 3.86 -
P/RPS 12.34 11.43 13.06 14.15 0.58 0.62 0.61 643.79%
P/EPS 21.63 37.66 51.86 33.76 0.60 0.43 2.69 301.87%
EY 4.62 2.66 1.93 2.96 167.67 230.25 37.12 -75.10%
DY 0.00 0.00 0.00 31.13 32.86 0.00 0.00 -
P/NAPS 0.66 0.70 0.76 0.81 0.03 0.04 0.04 549.22%

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