[SBAGAN] QoQ Annualized Quarter Result on 30-Sep-2019 [#1]

Stock
[SBAGAN] SUNGEI BAGAN RUBBER CO (M) BHD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -265.42%
YoY- -172.3%
Quarter Report
Latest QR
Upcoming QR
SBAGAN's Result
SBAGAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 14,086 10,896 11,256 10,296 12,241 10,296 11,682 13.29%
PBT -10,301 -24,558 5,764 -24,264 -2,739 -5,928 -14,878 -21.75%
Tax 1,841 -77 -78 -80 -3,923 -78 -58 -
NP -8,460 -24,636 5,686 -24,344 -6,662 -6,006 -14,936 -31.56%
-
NP to SH -8,460 -24,636 5,686 -24,344 -6,662 -6,006 -14,936 -31.56%
-
Tax Rate - - 1.35% - - - - -
Total Cost 22,546 35,532 5,570 34,640 18,903 16,302 26,618 -10.48%
-
Net Worth 564,221 539,486 575,405 578,692 675,769 673,909 586,712 -2.57%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 2,650 - - - - -
Div Payout % - - 46.62% - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 564,221 539,486 575,405 578,692 675,769 673,909 586,712 -2.57%
NOSH 66,337 66,337 66,270 66,332 66,332 66,332 66,332 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -60.06% -226.10% 50.52% -236.44% -54.42% -58.34% -127.85% -
ROE -1.50% -4.57% 0.99% -4.21% -0.99% -0.89% -2.55% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 21.24 16.43 16.98 15.52 16.33 13.73 17.61 13.32%
EPS -12.75 -37.13 8.58 -36.68 -8.89 -8.01 -22.52 -31.58%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 8.5059 8.133 8.6827 8.7241 9.0129 8.9881 8.845 -2.57%
Adjusted Per Share Value based on latest NOSH - 66,332
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 15.13 11.71 12.09 11.06 13.15 11.06 12.55 13.28%
EPS -9.09 -26.47 6.11 -26.15 -7.16 -6.45 -16.05 -31.57%
DPS 0.00 0.00 2.85 0.00 0.00 0.00 0.00 -
NAPS 6.0614 5.7957 6.1816 6.2169 7.2598 7.2398 6.303 -2.57%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.49 2.75 2.99 2.91 2.81 2.96 3.01 -
P/RPS 11.73 16.74 17.60 18.75 17.21 21.56 17.09 -22.20%
P/EPS -19.52 -7.40 34.85 -7.93 -31.63 -36.95 -13.37 28.72%
EY -5.12 -13.51 2.87 -12.61 -3.16 -2.71 -7.48 -22.34%
DY 0.00 0.00 1.34 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.34 0.33 0.31 0.33 0.34 -10.07%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 25/06/20 26/02/20 29/11/19 22/08/19 29/05/19 28/02/19 -
Price 2.50 2.49 2.80 3.05 3.05 2.92 3.00 -
P/RPS 11.77 15.16 16.49 19.65 18.68 21.26 17.03 -21.84%
P/EPS -19.60 -6.70 32.63 -8.31 -34.33 -36.45 -13.32 29.40%
EY -5.10 -14.92 3.06 -12.03 -2.91 -2.74 -7.51 -22.75%
DY 0.00 0.00 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.32 0.35 0.34 0.32 0.34 -10.07%

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