[SBAGAN] QoQ Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -38.4%
YoY- 8.42%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 11,716 10,788 12,288 11,660 11,367 10,936 12,452 -3.99%
PBT 13,843 7,317 5,272 4,100 6,344 12,190 19,482 -20.42%
Tax -1,154 -1,160 -1,542 -1,164 -1,578 -1,542 -1,814 -26.09%
NP 12,689 6,157 3,730 2,936 4,766 10,648 17,668 -19.85%
-
NP to SH 12,689 6,157 3,730 2,936 4,766 10,648 17,668 -19.85%
-
Tax Rate 8.34% 15.85% 29.25% 28.39% 24.87% 12.65% 9.31% -
Total Cost -973 4,630 8,558 8,724 6,601 288 -5,216 -67.45%
-
Net Worth 207,227 201,055 200,554 200,466 199,827 203,080 205,492 0.56%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - 50,079 2,086 - -
Div Payout % - - - - 1,050.76% 19.60% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 207,227 201,055 200,554 200,466 199,827 203,080 205,492 0.56%
NOSH 60,481 60,524 60,551 60,661 60,482 1,889 1,889 914.72%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 108.30% 57.08% 30.35% 25.18% 41.93% 97.37% 141.89% -
ROE 6.12% 3.06% 1.86% 1.46% 2.39% 5.24% 8.60% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 19.37 17.82 20.29 19.22 18.79 578.62 658.84 -90.53%
EPS 20.98 10.17 6.16 4.84 7.88 563.39 934.82 -92.09%
DPS 0.00 0.00 0.00 0.00 82.80 110.40 0.00 -
NAPS 3.4263 3.3219 3.3121 3.3047 3.3039 107.4503 108.727 -90.08%
Adjusted Per Share Value based on latest NOSH - 60,661
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 12.59 11.59 13.20 12.53 12.21 11.75 13.38 -3.98%
EPS 13.63 6.61 4.01 3.15 5.12 11.44 18.98 -19.85%
DPS 0.00 0.00 0.00 0.00 53.80 2.24 0.00 -
NAPS 2.2262 2.1599 2.1545 2.1536 2.1467 2.1817 2.2076 0.56%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.30 2.25 2.40 2.64 2.79 4.09 3.73 -
P/RPS 11.87 12.62 11.83 13.73 14.85 0.71 0.57 661.14%
P/EPS 10.96 22.12 38.96 54.55 35.41 0.73 0.40 814.39%
EY 9.12 4.52 2.57 1.83 2.82 137.75 250.62 -89.08%
DY 0.00 0.00 0.00 0.00 29.68 26.99 0.00 -
P/NAPS 0.67 0.68 0.72 0.80 0.84 0.04 0.03 697.57%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 27/02/06 23/11/05 30/08/05 19/05/05 21/02/05 -
Price 2.40 2.20 2.32 2.51 2.66 3.36 4.06 -
P/RPS 12.39 12.34 11.43 13.06 14.15 0.58 0.62 640.46%
P/EPS 11.44 21.63 37.66 51.86 33.76 0.60 0.43 796.56%
EY 8.74 4.62 2.66 1.93 2.96 167.67 230.25 -88.77%
DY 0.00 0.00 0.00 0.00 31.13 32.86 0.00 -
P/NAPS 0.70 0.66 0.70 0.76 0.81 0.03 0.04 577.59%

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